[IJMPLNT] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 48.72%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 406,317 550,145 480,157 280,317 254,661 284,450 181,553 13.73%
PBT 115,741 203,993 183,349 66,912 58,644 70,328 42,629 17.30%
Tax -30,522 -51,249 -51,106 -20,202 -16,442 -20,001 -13,968 13.30%
NP 85,218 152,744 132,242 46,709 42,201 50,326 28,661 19.02%
-
NP to SH 84,994 152,917 132,224 46,692 42,184 50,326 28,661 18.97%
-
Tax Rate 26.37% 25.12% 27.87% 30.19% 28.04% 28.44% 32.77% -
Total Cost 321,098 397,401 347,914 233,608 212,460 234,124 152,892 12.58%
-
Net Worth 1,029,957 825,599 670,842 573,907 534,017 511,572 363,953 18.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div - - - - - 23,405 - -
Div Payout % - - - - - 46.51% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Net Worth 1,029,957 825,599 670,842 573,907 534,017 511,572 363,953 18.08%
NOSH 695,917 639,999 583,341 531,396 503,789 501,542 379,118 10.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
NP Margin 20.97% 27.76% 27.54% 16.66% 16.57% 17.69% 15.79% -
ROE 8.25% 18.52% 19.71% 8.14% 7.90% 9.84% 7.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 58.39 85.96 82.31 52.75 50.55 56.72 47.89 3.21%
EPS 12.21 23.89 22.67 8.79 8.37 10.03 7.56 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 0.00 -
NAPS 1.48 1.29 1.15 1.08 1.06 1.02 0.96 7.16%
Adjusted Per Share Value based on latest NOSH - 541,204
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 46.14 62.48 54.53 31.83 28.92 32.30 20.62 13.73%
EPS 9.65 17.37 15.02 5.30 4.79 5.72 3.25 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
NAPS 1.1696 0.9376 0.7618 0.6517 0.6064 0.5809 0.4133 18.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 -
Price 2.48 1.94 3.28 1.77 1.10 1.22 0.79 -
P/RPS 4.25 2.26 3.98 3.36 2.18 2.15 1.65 16.32%
P/EPS 20.31 8.12 14.47 20.14 13.14 12.16 10.45 11.20%
EY 4.92 12.32 6.91 4.96 7.61 8.22 9.57 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 3.83 0.00 -
P/NAPS 1.68 1.50 2.85 1.64 1.04 1.20 0.82 12.14%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 25/02/10 24/02/09 26/02/08 27/02/07 22/02/06 25/02/05 13/11/03 -
Price 2.45 2.02 4.04 1.77 1.15 1.05 1.16 -
P/RPS 4.20 2.35 4.91 3.36 2.28 1.85 2.42 9.21%
P/EPS 20.06 8.45 17.82 20.14 13.73 10.46 15.34 4.38%
EY 4.99 11.83 5.61 4.96 7.28 9.56 6.52 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 1.66 1.57 3.51 1.64 1.08 1.03 1.21 5.18%

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