[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ-0.0%
YoY- -11.73%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Revenue 367,628 621,888 422,650 248,708 238,598 268,758 236,028 8.79%
PBT 70,350 213,926 138,790 44,994 49,294 60,844 40,594 11.03%
Tax -19,536 -52,548 -38,462 -13,580 -13,708 -17,474 -10,962 11.62%
NP 50,814 161,378 100,328 31,414 35,586 43,370 29,632 10.80%
-
NP to SH 50,446 161,374 100,310 31,396 35,568 43,370 29,632 10.65%
-
Tax Rate 27.77% 24.56% 27.71% 30.18% 27.81% 28.72% 27.00% -
Total Cost 316,814 460,510 322,322 217,294 203,012 225,388 206,396 8.49%
-
Net Worth 815,094 792,804 0 562,556 522,467 496,329 485,524 10.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Net Worth 815,094 792,804 0 562,556 522,467 496,329 485,524 10.36%
NOSH 641,806 639,358 570,591 535,767 502,372 501,343 500,540 4.84%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
NP Margin 13.82% 25.95% 23.74% 12.63% 14.91% 16.14% 12.55% -
ROE 6.19% 20.35% 0.00% 5.58% 6.81% 8.74% 6.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
RPS 57.28 97.27 74.07 46.42 47.49 53.61 47.15 3.77%
EPS 7.86 25.24 17.58 5.86 7.08 8.64 5.92 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 0.00 1.05 1.04 0.99 0.97 5.26%
Adjusted Per Share Value based on latest NOSH - 618,284
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
RPS 41.75 70.62 48.00 28.24 27.10 30.52 26.80 8.80%
EPS 5.73 18.33 11.39 3.57 4.04 4.93 3.37 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9256 0.9003 0.00 0.6388 0.5933 0.5636 0.5514 10.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/04 -
Price 2.80 1.81 2.40 1.45 1.23 1.23 1.12 -
P/RPS 4.89 1.86 3.24 3.12 2.59 2.29 2.38 14.68%
P/EPS 35.62 7.17 13.65 24.74 17.37 14.22 18.92 12.79%
EY 2.81 13.94 7.33 4.04 5.76 7.03 5.29 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.46 0.00 1.38 1.18 1.24 1.15 13.13%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Date 24/11/09 25/11/08 - 15/11/06 11/11/05 24/11/04 13/08/04 -
Price 2.47 1.82 0.00 1.66 1.17 1.24 1.11 -
P/RPS 4.31 1.87 0.00 3.58 2.46 2.31 2.35 12.23%
P/EPS 31.42 7.21 0.00 28.33 16.53 14.33 18.75 10.32%
EY 3.18 13.87 0.00 3.53 6.05 6.98 5.33 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.47 0.00 1.58 1.13 1.25 1.14 10.64%

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