[IJMPLNT] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 30.3%
YoY- -16.54%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Revenue 118,912 68,269 68,269 58,156 67,087 67,292 46,517 24.68%
PBT 52,168 14,904 14,904 14,019 17,236 13,186 11,309 43.23%
Tax -14,496 -4,451 -4,451 -3,953 -5,180 -3,557 -3,838 36.66%
NP 37,672 10,453 10,453 10,066 12,056 9,629 7,471 46.26%
-
NP to SH 37,667 10,449 10,449 10,062 12,056 9,629 7,471 46.26%
-
Tax Rate 27.79% 29.86% 29.86% 28.20% 30.05% 26.98% 33.94% -
Total Cost 81,240 57,816 57,816 48,090 55,031 57,663 39,046 18.79%
-
Net Worth 0 649,198 514,607 523,223 497,309 486,465 323,164 -
Dividend
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Net Worth 0 649,198 514,607 523,223 497,309 486,465 323,164 -
NOSH 576,829 618,284 514,607 503,100 502,333 501,510 347,488 12.65%
Ratio Analysis
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
NP Margin 31.68% 15.31% 15.31% 17.31% 17.97% 14.31% 16.06% -
ROE 0.00% 1.61% 2.03% 1.92% 2.42% 1.98% 2.31% -
Per Share
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 20.61 11.04 13.27 11.56 13.36 13.42 13.39 10.66%
EPS 6.53 1.69 2.00 2.00 2.40 1.92 2.15 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.05 1.00 1.04 0.99 0.97 0.93 -
Adjusted Per Share Value based on latest NOSH - 503,100
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 13.50 7.75 7.75 6.60 7.62 7.64 5.28 24.68%
EPS 4.28 1.19 1.19 1.14 1.37 1.09 0.85 46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7372 0.5844 0.5942 0.5648 0.5524 0.367 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date 28/09/07 29/09/06 30/06/06 30/09/05 30/09/04 30/06/04 - -
Price 2.40 1.45 1.42 1.23 1.23 1.12 0.00 -
P/RPS 11.64 13.13 10.70 10.64 9.21 8.35 0.00 -
P/EPS 36.75 85.80 69.93 61.50 51.25 58.33 0.00 -
EY 2.72 1.17 1.43 1.63 1.95 1.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.42 1.18 1.24 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date - 15/11/06 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 -
Price 0.00 1.66 1.68 1.17 1.24 1.11 0.83 -
P/RPS 0.00 15.03 12.66 10.12 9.28 8.27 6.20 -
P/EPS 0.00 98.22 82.74 58.50 51.67 57.81 38.60 -
EY 0.00 1.02 1.21 1.71 1.94 1.73 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 1.68 1.13 1.25 1.14 0.89 -

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