[IJMPLNT] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

30-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

QoQ- 12.72%

YoY- -23.2%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Cumulative Result
Revenue	491,604	478,029	271,633	244,630	318,936	202,020	19,986	66.90%
YoY %	2.84%	75.98%	11.04%	-23.30%	57.87%	910.81%	-	-
Horiz. %	2,459.74%	2,391.82%	1,359.12%	1,224.01%	1,595.80%	1,010.81%	100.00%	-
PBT	160,477	189,973	56,445	52,122	65,140	54,032	-47,679	-
YoY %	-15.53%	236.56%	8.29%	-19.98%	20.56%	213.32%	-	-
Horiz. %	-336.58%	-398.44%	-118.39%	-109.32%	-136.62%	-113.32%	100.00%	-
Tax	-37,420	-47,846	-12,469	-16,444	-18,705	-16,153	-554	96.17%
YoY %	21.79%	-283.72%	24.17%	12.09%	-15.80%	-2,815.70%	-	-
Horiz. %	6,754.51%	8,636.46%	2,250.72%	2,968.23%	3,376.35%	2,915.70%	100.00%	-
NP	123,057	142,127	43,976	35,678	46,435	37,879	-48,233	-
YoY %	-13.42%	223.19%	23.26%	-23.17%	22.59%	178.53%	-	-
Horiz. %	-255.13%	-294.67%	-91.17%	-73.97%	-96.27%	-78.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,186	142,113	43,959	35,662	46,435	37,879	-48,233	-
YoY %	-13.32%	223.29%	23.27%	-23.20%	22.59%	178.53%	-	-
Horiz. %	-255.40%	-294.64%	-91.14%	-73.94%	-96.27%	-78.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	25.19%	22.09%	31.55%	28.72%	29.90%	-	-
YoY %	-7.42%	14.03%	-29.98%	9.85%	-3.95%	0.00%	-	-
Horiz. %	77.99%	84.25%	73.88%	105.52%	96.05%	100.00%	-	-
Total Cost	368,547	335,902	227,657	208,952	272,501	164,141	68,219	30.97%
YoY %	9.72%	47.55%	8.95%	-23.32%	66.02%	140.61%	-	-
Horiz. %	540.24%	492.39%	333.71%	306.30%	399.45%	240.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	832,337	727,866	583,996	539,721	501,457	388,188	-291,673	-
YoY %	14.35%	24.64%	8.20%	7.63%	29.18%	233.09%	-	-
Horiz. %	-285.37%	-249.55%	-200.22%	-185.04%	-171.92%	-133.09%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Dividend
Div	51,220	71,593	23,890	17,654	17,551	10,215	-	-
YoY %	-28.46%	199.68%	35.32%	0.59%	71.82%	0.00%	-	-
Horiz. %	501.42%	700.86%	233.87%	172.82%	171.82%	100.00%	-	-
Div Payout %	41.58%	50.38%	54.35%	49.50%	37.80%	26.97%	-	-
YoY %	-17.47%	-7.30%	9.80%	30.95%	40.16%	0.00%	-	-
Horiz. %	154.17%	186.80%	201.52%	183.54%	140.16%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Equity
Net Worth	832,337	727,866	583,996	539,721	501,457	388,188	-291,673	-
YoY %	14.35%	24.64%	8.20%	7.63%	29.18%	233.09%	-	-
Horiz. %	-285.37%	-249.55%	-200.22%	-185.04%	-171.92%	-133.09%	100.00%	-
NOSH	640,259	596,612	530,905	504,413	501,457	408,619	97,224	35.18%
YoY %	7.32%	12.38%	5.25%	0.59%	22.72%	320.29%	-	-
Horiz. %	658.54%	613.65%	546.06%	518.82%	515.77%	420.29%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	25.03%	29.73%	16.19%	14.58%	14.56%	18.75%	-241.33%	-
YoY %	-15.81%	83.63%	11.04%	0.14%	-22.35%	107.77%	-	-
Horiz. %	-10.37%	-12.32%	-6.71%	-6.04%	-6.03%	-7.77%	100.00%	-
ROE	14.80%	19.52%	7.53%	6.61%	9.26%	9.76%	0.00%	-
YoY %	-24.18%	159.23%	13.92%	-28.62%	-5.12%	0.00%	-	-
Horiz. %	151.64%	200.00%	77.15%	67.73%	94.88%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Per Share
RPS	76.78	80.12	51.16	48.50	63.60	49.44	20.56	23.45%
YoY %	-4.17%	56.61%	5.48%	-23.74%	28.64%	140.47%	-	-
Horiz. %	373.44%	389.69%	248.83%	235.89%	309.34%	240.47%	100.00%	-
EPS	19.24	23.82	8.28	7.07	9.26	9.27	-49.61	-
YoY %	-19.23%	187.68%	17.11%	-23.65%	-0.11%	118.69%	-	-
Horiz. %	-38.78%	-48.01%	-16.69%	-14.25%	-18.67%	-18.69%	100.00%	-
DPS	8.00	12.00	4.50	3.50	3.50	2.50	0.00	-
YoY %	-33.33%	166.67%	28.57%	0.00%	40.00%	0.00%	-	-
Horiz. %	320.00%	480.00%	180.00%	140.00%	140.00%	100.00%	-	-
NAPS	1.30	1.22	1.10	1.07	1.00	0.95	-3.00	-
YoY %	6.56%	10.91%	2.80%	7.00%	5.26%	131.67%	-	-
Horiz. %	-43.33%	-40.67%	-36.67%	-35.67%	-33.33%	-31.67%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 509,367
RPS	55.83	54.29	30.85	27.78	36.22	22.94	2.27	66.90%
YoY %	2.84%	75.98%	11.05%	-23.30%	57.89%	910.57%	-	-
Horiz. %	2,459.47%	2,391.63%	1,359.03%	1,223.79%	1,595.59%	1,010.57%	100.00%	-
EPS	13.99	16.14	4.99	4.05	5.27	4.30	-5.48	-
YoY %	-13.32%	223.45%	23.21%	-23.15%	22.56%	178.47%	-	-
Horiz. %	-255.29%	-294.53%	-91.06%	-73.91%	-96.17%	-78.47%	100.00%	-
DPS	5.82	8.13	2.71	2.00	1.99	1.16	0.00	-
YoY %	-28.41%	200.00%	35.50%	0.50%	71.55%	0.00%	-	-
Horiz. %	501.72%	700.86%	233.62%	172.41%	171.55%	100.00%	-	-
NAPS	0.9452	0.8266	0.6632	0.6129	0.5695	0.4408	-0.3312	-
YoY %	14.35%	24.64%	8.21%	7.62%	29.20%	233.09%	-	-
Horiz. %	-285.39%	-249.58%	-200.24%	-185.05%	-171.95%	-133.09%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/12/03	-	-
Price	2.09	3.58	1.71	1.28	1.09	1.12	0.00	-
P/RPS	2.72	4.47	3.34	2.64	1.71	2.27	0.00	-
YoY %	-39.15%	33.83%	26.52%	54.39%	-24.67%	0.00%	-	-
Horiz. %	119.82%	196.92%	147.14%	116.30%	75.33%	100.00%	-	-
P/EPS	10.86	15.03	20.65	18.10	11.77	12.08	0.00	-
YoY %	-27.74%	-27.22%	14.09%	53.78%	-2.57%	0.00%	-	-
Horiz. %	89.90%	124.42%	170.94%	149.83%	97.43%	100.00%	-	-
EY	9.21	6.65	4.84	5.52	8.50	8.28	0.00	-
YoY %	38.50%	37.40%	-12.32%	-35.06%	2.66%	0.00%	-	-
Horiz. %	111.23%	80.31%	58.45%	66.67%	102.66%	100.00%	-	-
DY	3.83	3.35	2.63	2.73	3.21	2.23	0.00	-
YoY %	14.33%	27.38%	-3.66%	-14.95%	43.95%	0.00%	-	-
Horiz. %	171.75%	150.22%	117.94%	122.42%	143.95%	100.00%	-	-
P/NAPS	1.61	2.93	1.55	1.20	1.09	1.18	0.00	-
YoY %	-45.05%	89.03%	29.17%	10.09%	-7.63%	0.00%	-	-
Horiz. %	136.44%	248.31%	131.36%	101.69%	92.37%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	27/05/08	30/05/07	30/05/06	18/05/05	26/02/04	28/02/03	-
Price	2.72	3.98	2.07	1.44	1.05	1.22	0.00	-
P/RPS	3.54	4.97	4.05	2.97	1.65	2.47	0.00	-
YoY %	-28.77%	22.72%	36.36%	80.00%	-33.20%	0.00%	-	-
Horiz. %	143.32%	201.21%	163.97%	120.24%	66.80%	100.00%	-	-
P/EPS	14.14	16.71	25.00	20.37	11.34	13.16	0.00	-
YoY %	-15.38%	-33.16%	22.73%	79.63%	-13.83%	0.00%	-	-
Horiz. %	107.45%	126.98%	189.97%	154.79%	86.17%	100.00%	-	-
EY	7.07	5.98	4.00	4.91	8.82	7.60	0.00	-
YoY %	18.23%	49.50%	-18.53%	-44.33%	16.05%	0.00%	-	-
Horiz. %	93.03%	78.68%	52.63%	64.61%	116.05%	100.00%	-	-
DY	2.94	3.02	2.17	2.43	3.33	2.05	0.00	-
YoY %	-2.65%	39.17%	-10.70%	-27.03%	62.44%	0.00%	-	-
Horiz. %	143.41%	147.32%	105.85%	118.54%	162.44%	100.00%	-	-
P/NAPS	2.09	3.26	1.88	1.35	1.05	1.28	0.00	-
YoY %	-35.89%	73.40%	39.26%	28.57%	-17.97%	0.00%	-	-
Horiz. %	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