[IJMPLNT] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- -5.85%

YoY- 23.27%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Annualized Quarter Result
Revenue	406,745	491,604	478,029	271,633	244,630	318,936	202,020	11.84%
YoY %	-17.26%	2.84%	75.98%	11.04%	-23.30%	57.87%	-	-
Horiz. %	201.34%	243.34%	236.62%	134.46%	121.09%	157.87%	100.00%	-
PBT	112,632	160,477	189,973	56,445	52,122	65,140	54,032	12.46%
YoY %	-29.81%	-15.53%	236.56%	8.29%	-19.98%	20.56%	-	-
Horiz. %	208.45%	297.00%	351.59%	104.47%	96.47%	120.56%	100.00%	-
Tax	-32,973	-37,420	-47,846	-12,469	-16,444	-18,705	-16,153	12.09%
YoY %	11.88%	21.79%	-283.72%	24.17%	12.09%	-15.80%	-	-
Horiz. %	204.13%	231.66%	296.21%	77.19%	101.80%	115.80%	100.00%	-
NP	79,659	123,057	142,127	43,976	35,678	46,435	37,879	12.62%
YoY %	-35.27%	-13.42%	223.19%	23.26%	-23.17%	22.59%	-	-
Horiz. %	210.30%	324.87%	375.21%	116.10%	94.19%	122.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,488	123,186	142,113	43,959	35,662	46,435	37,879	12.58%
YoY %	-35.47%	-13.32%	223.29%	23.27%	-23.20%	22.59%	-	-
Horiz. %	209.85%	325.21%	375.18%	116.05%	94.15%	122.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.27%	23.32%	25.19%	22.09%	31.55%	28.72%	29.90%	-
YoY %	25.51%	-7.42%	14.03%	-29.98%	9.85%	-3.95%	-	-
Horiz. %	97.89%	77.99%	84.25%	73.88%	105.52%	96.05%	100.00%	-
Total Cost	327,086	368,547	335,902	227,657	208,952	272,501	164,141	11.65%
YoY %	-11.25%	9.72%	47.55%	8.95%	-23.32%	66.02%	-	-
Horiz. %	199.27%	224.53%	204.64%	138.70%	127.30%	166.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,082,942	832,337	727,866	583,996	539,721	501,457	388,188	17.83%
YoY %	30.11%	14.35%	24.64%	8.20%	7.63%	29.18%	-	-
Horiz. %	278.97%	214.42%	187.50%	150.44%	139.04%	129.18%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Dividend
Div	36,098	51,220	71,593	23,890	17,654	17,551	10,215	22.37%
YoY %	-29.52%	-28.46%	199.68%	35.32%	0.59%	71.82%	-	-
Horiz. %	353.38%	501.42%	700.86%	233.87%	172.82%	171.82%	100.00%	-
Div Payout %	45.41%	41.58%	50.38%	54.35%	49.50%	37.80%	26.97%	-
YoY %	9.21%	-17.47%	-7.30%	9.80%	30.95%	40.16%	-	-
Horiz. %	168.37%	154.17%	186.80%	201.52%	183.54%	140.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Equity
Net Worth	1,082,942	832,337	727,866	583,996	539,721	501,457	388,188	17.83%
YoY %	30.11%	14.35%	24.64%	8.20%	7.63%	29.18%	-	-
Horiz. %	278.97%	214.42%	187.50%	150.44%	139.04%	129.18%	100.00%	-
NOSH	721,961	640,259	596,612	530,905	504,413	501,457	408,619	9.53%
YoY %	12.76%	7.32%	12.38%	5.25%	0.59%	22.72%	-	-
Horiz. %	176.68%	156.69%	146.01%	129.93%	123.44%	122.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Ratio Analysis
NP Margin	19.58%	25.03%	29.73%	16.19%	14.58%	14.56%	18.75%	-
YoY %	-21.77%	-15.81%	83.63%	11.04%	0.14%	-22.35%	-	-
Horiz. %	104.43%	133.49%	158.56%	86.35%	77.76%	77.65%	100.00%	-
ROE	7.34%	14.80%	19.52%	7.53%	6.61%	9.26%	9.76%	-
YoY %	-50.41%	-24.18%	159.23%	13.92%	-28.62%	-5.12%	-	-
Horiz. %	75.20%	151.64%	200.00%	77.15%	67.73%	94.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Per Share
RPS	56.34	76.78	80.12	51.16	48.50	63.60	49.44	2.11%
YoY %	-26.62%	-4.17%	56.61%	5.48%	-23.74%	28.64%	-	-
Horiz. %	113.96%	155.30%	162.06%	103.48%	98.10%	128.64%	100.00%	-
EPS	11.01	19.24	23.82	8.28	7.07	9.26	9.27	2.78%
YoY %	-42.78%	-19.23%	187.68%	17.11%	-23.65%	-0.11%	-	-
Horiz. %	118.77%	207.55%	256.96%	89.32%	76.27%	99.89%	100.00%	-
DPS	5.00	8.00	12.00	4.50	3.50	3.50	2.50	11.72%
YoY %	-37.50%	-33.33%	166.67%	28.57%	0.00%	40.00%	-	-
Horiz. %	200.00%	320.00%	480.00%	180.00%	140.00%	140.00%	100.00%	-
NAPS	1.50	1.30	1.22	1.10	1.07	1.00	0.95	7.57%
YoY %	15.38%	6.56%	10.91%	2.80%	7.00%	5.26%	-	-
Horiz. %	157.89%	136.84%	128.42%	115.79%	112.63%	105.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 545,121
RPS	46.19	55.83	54.29	30.85	27.78	36.22	22.94	11.84%
YoY %	-17.27%	2.84%	75.98%	11.05%	-23.30%	57.89%	-	-
Horiz. %	201.35%	243.37%	236.66%	134.48%	121.10%	157.89%	100.00%	-
EPS	9.03	13.99	16.14	4.99	4.05	5.27	4.30	12.59%
YoY %	-35.45%	-13.32%	223.45%	23.21%	-23.15%	22.56%	-	-
Horiz. %	210.00%	325.35%	375.35%	116.05%	94.19%	122.56%	100.00%	-
DPS	4.10	5.82	8.13	2.71	2.00	1.99	1.16	22.37%
YoY %	-29.55%	-28.41%	200.00%	35.50%	0.50%	71.55%	-	-
Horiz. %	353.45%	501.72%	700.86%	233.62%	172.41%	171.55%	100.00%	-
NAPS	1.2298	0.9452	0.8266	0.6632	0.6129	0.5695	0.4408	17.83%
YoY %	30.11%	14.35%	24.64%	8.21%	7.62%	29.20%	-	-
Horiz. %	278.99%	214.43%	187.52%	150.45%	139.04%	129.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/12/03	-
Price	2.55	2.09	3.58	1.71	1.28	1.09	1.12	-
P/RPS	4.53	2.72	4.47	3.34	2.64	1.71	2.27	11.68%
YoY %	66.54%	-39.15%	33.83%	26.52%	54.39%	-24.67%	-	-
Horiz. %	199.56%	119.82%	196.92%	147.14%	116.30%	75.33%	100.00%	-
P/EPS	23.16	10.86	15.03	20.65	18.10	11.77	12.08	10.97%
YoY %	113.26%	-27.74%	-27.22%	14.09%	53.78%	-2.57%	-	-
Horiz. %	191.72%	89.90%	124.42%	170.94%	149.83%	97.43%	100.00%	-
EY	4.32	9.21	6.65	4.84	5.52	8.50	8.28	-9.88%
YoY %	-53.09%	38.50%	37.40%	-12.32%	-35.06%	2.66%	-	-
Horiz. %	52.17%	111.23%	80.31%	58.45%	66.67%	102.66%	100.00%	-
DY	1.96	3.83	3.35	2.63	2.73	3.21	2.23	-2.04%
YoY %	-48.83%	14.33%	27.38%	-3.66%	-14.95%	43.95%	-	-
Horiz. %	87.89%	171.75%	150.22%	117.94%	122.42%	143.95%	100.00%	-
P/NAPS	1.70	1.61	2.93	1.55	1.20	1.09	1.18	6.01%
YoY %	5.59%	-45.05%	89.03%	29.17%	10.09%	-7.63%	-	-
Horiz. %	144.07%	136.44%	248.31%	131.36%	101.69%	92.37%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	26/05/09	27/05/08	30/05/07	30/05/06	18/05/05	26/02/04	-
Price	2.40	2.72	3.98	2.07	1.44	1.05	1.22	-
P/RPS	4.26	3.54	4.97	4.05	2.97	1.65	2.47	9.10%
YoY %	20.34%	-28.77%	22.72%	36.36%	80.00%	-33.20%	-	-
Horiz. %	172.47%	143.32%	201.21%	163.97%	120.24%	66.80%	100.00%	-
P/EPS	21.80	14.14	16.71	25.00	20.37	11.34	13.16	8.40%
YoY %	54.17%	-15.38%	-33.16%	22.73%	79.63%	-13.83%	-	-
Horiz. %	165.65%	107.45%	126.98%	189.97%	154.79%	86.17%	100.00%	-
EY	4.59	7.07	5.98	4.00	4.91	8.82	7.60	-7.74%
YoY %	-35.08%	18.23%	49.50%	-18.53%	-44.33%	16.05%	-	-
Horiz. %	60.39%	93.03%	78.68%	52.63%	64.61%	116.05%	100.00%	-
DY	2.08	2.94	3.02	2.17	2.43	3.33	2.05	0.23%
YoY %	-29.25%	-2.65%	39.17%	-10.70%	-27.03%	62.44%	-	-
Horiz. %	101.46%	143.41%	147.32%	105.85%	118.54%	162.44%	100.00%	-
P/NAPS	1.60	2.09	3.26	1.88	1.35	1.05	1.28	3.63%
YoY %	-23.44%	-35.89%	73.40%	39.26%	28.57%	-17.97%	-	-
Horiz. %	125.00%	163.28%	254.69%	146.87%	105.47%	82.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos