[IJMPLNT] YoY Cumulative 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?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Revenue 183,814 310,944 211,325 124,354 119,299 134,379 118,014 8.79%
PBT 35,175 106,963 69,395 22,497 24,647 30,422 20,297 11.03%
Tax -9,768 -26,274 -19,231 -6,790 -6,854 -8,737 -5,481 11.62%
NP 25,407 80,689 50,164 15,707 17,793 21,685 14,816 10.80%
-
NP to SH 25,223 80,687 50,155 15,698 17,784 21,685 14,816 10.65%
-
Tax Rate 27.77% 24.56% 27.71% 30.18% 27.81% 28.72% 27.00% -
Total Cost 158,407 230,255 161,161 108,647 101,506 112,694 103,198 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 3.09% 10.18% 0.00% 2.79% 3.40% 4.37% 3.05% -
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 28.64 48.63 37.04 23.21 23.75 26.80 23.58 3.76%
EPS 3.93 12.62 8.79 2.93 3.54 4.32 2.96 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 20.87 35.31 24.00 14.12 13.55 15.26 13.40 8.79%
EPS 2.86 9.16 5.70 1.78 2.02 2.46 1.68 10.65%
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 9.78 3.72 6.48 6.25 5.18 4.59 4.75 14.73%
P/EPS 71.25 14.34 27.30 49.49 34.75 28.44 37.84 12.79%
EY 1.40 6.97 3.66 2.02 2.88 3.52 2.64 -11.37%
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 8.62 3.74 0.00 7.15 4.93 4.63 4.71 12.18%
P/EPS 62.85 14.42 0.00 56.66 33.05 28.67 37.50 10.32%
EY 1.59 6.93 0.00 1.77 3.03 3.49 2.67 -9.39%
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