[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 15.15%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Revenue 422,650 248,708 248,708 238,598 268,758 236,028 150,900 27.38%
PBT 138,790 44,994 44,994 49,294 60,844 40,594 31,692 41.49%
Tax -38,462 -13,580 -13,580 -13,708 -17,474 -10,962 -12,546 30.12%
NP 100,328 31,414 31,414 35,586 43,370 29,632 19,146 47.59%
-
NP to SH 100,310 31,396 31,396 35,568 43,370 29,632 19,146 47.58%
-
Tax Rate 27.71% 30.18% 30.18% 27.81% 28.72% 27.00% 39.59% -
Total Cost 322,322 217,294 217,294 203,012 225,388 206,396 131,754 23.39%
-
Net Worth 0 562,556 514,607 522,467 496,329 485,524 323,741 -
Dividend
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Net Worth 0 562,556 514,607 522,467 496,329 485,524 323,741 -
NOSH 570,591 535,767 514,607 502,372 501,343 500,540 348,109 12.31%
Ratio Analysis
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
NP Margin 23.74% 12.63% 12.63% 14.91% 16.14% 12.55% 12.69% -
ROE 0.00% 5.58% 6.10% 6.81% 8.74% 6.10% 5.91% -
Per Share
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 74.07 46.42 48.33 47.49 53.61 47.15 43.35 13.41%
EPS 17.58 5.86 6.06 7.08 8.64 5.92 5.50 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.05 1.00 1.04 0.99 0.97 0.93 -
Adjusted Per Share Value based on latest NOSH - 503,100
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 48.00 28.24 28.24 27.10 30.52 26.80 17.14 27.38%
EPS 11.39 3.57 3.57 4.04 4.93 3.37 2.17 47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6388 0.5844 0.5933 0.5636 0.5514 0.3676 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date 28/09/07 29/09/06 30/06/06 30/09/05 30/09/04 30/06/04 - -
Price 2.40 1.45 1.42 1.23 1.23 1.12 0.00 -
P/RPS 3.24 3.12 2.94 2.59 2.29 2.38 0.00 -
P/EPS 13.65 24.74 23.28 17.37 14.22 18.92 0.00 -
EY 7.33 4.04 4.30 5.76 7.03 5.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.42 1.18 1.24 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date - 15/11/06 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 -
Price 0.00 1.66 1.68 1.17 1.24 1.11 0.83 -
P/RPS 0.00 3.58 3.48 2.46 2.31 2.35 1.91 -
P/EPS 0.00 28.33 27.54 16.53 14.33 18.75 15.09 -
EY 0.00 3.53 3.63 6.05 6.98 5.33 6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 1.68 1.13 1.25 1.14 0.89 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment