[IJMPLNT] YoY Cumulative 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- 123.08%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 304,738 412,609 360,118 210,238 190,996 213,338 136,165 13.73%
PBT 86,806 152,995 137,512 50,184 43,983 52,746 31,972 17.30%
Tax -22,892 -38,437 -38,330 -15,152 -12,332 -15,001 -10,476 13.30%
NP 63,914 114,558 99,182 35,032 31,651 37,745 21,496 19.02%
-
NP to SH 63,746 114,688 99,168 35,019 31,638 37,745 21,496 18.97%
-
Tax Rate 26.37% 25.12% 27.87% 30.19% 28.04% 28.44% 32.77% -
Total Cost 240,824 298,051 260,936 175,206 159,345 175,593 114,669 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 - - - - - 17,553 - -
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 6.19% 13.89% 14.78% 6.10% 5.92% 7.38% 5.91% -
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 43.79 64.47 61.73 39.56 37.91 42.54 35.92 3.21%
EPS 9.16 17.92 17.00 6.59 6.28 7.52 5.67 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 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 34.61 46.86 40.90 23.87 21.69 24.23 15.46 13.74%
EPS 7.24 13.02 11.26 3.98 3.59 4.29 2.44 18.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 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 5.66 3.01 5.31 4.47 2.90 2.87 2.20 16.30%
P/EPS 27.07 10.83 19.29 26.86 17.52 16.21 13.93 11.20%
EY 3.69 9.24 5.18 3.72 5.71 6.17 7.18 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 2.87 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 5.59 3.13 6.54 4.47 3.03 2.47 3.23 9.16%
P/EPS 26.75 11.27 23.76 26.86 18.31 13.95 20.46 4.37%
EY 3.74 8.87 4.21 3.72 5.46 7.17 4.89 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 3.33 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