[IJMPLNT] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 0.31%
YoY- 101.22%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Revenue 261,869 251,756 253,134 250,956 244,584 75,450 16,842 90.58%
PBT 57,283 56,398 52,253 59,593 58,483 15,846 -29,572 -
Tax -18,492 -17,994 -14,898 -16,338 -15,361 -6,273 -1,311 86.26%
NP 38,791 38,404 37,355 43,255 43,122 9,573 -30,883 -
-
NP to SH 38,776 38,389 37,347 43,255 43,122 9,573 -30,883 -
-
Tax Rate 32.28% 31.91% 28.51% 27.42% 26.27% 39.59% - -
Total Cost 223,078 213,352 215,779 207,701 201,462 65,877 47,725 43.68%
-
Net Worth 649,198 514,607 523,223 497,309 486,465 0 0 -
Dividend
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Div 17,827 17,827 17,565 12,525 12,525 - - -
Div Payout % 45.98% 46.44% 47.03% 28.96% 29.05% - - -
Equity
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 649,198 514,607 523,223 497,309 486,465 0 0 -
NOSH 618,284 514,607 503,100 502,333 501,510 347,488 97,223 54.46%
Ratio Analysis
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.81% 15.25% 14.76% 17.24% 17.63% 12.69% -183.37% -
ROE 5.97% 7.46% 7.14% 8.70% 8.86% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.35 48.92 50.31 49.96 48.77 21.71 17.32 23.38%
EPS 6.27 7.46 7.42 8.61 8.60 2.75 -31.76 -
DPS 2.88 3.46 3.50 2.50 2.50 0.00 0.00 -
NAPS 1.05 1.00 1.04 0.99 0.97 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 502,333
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.74 28.59 28.75 28.50 27.78 8.57 1.91 90.64%
EPS 4.40 4.36 4.24 4.91 4.90 1.09 -3.51 -
DPS 2.02 2.02 1.99 1.42 1.42 0.00 0.00 -
NAPS 0.7372 0.5844 0.5942 0.5648 0.5524 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Date 29/09/06 30/06/06 30/09/05 30/09/04 30/06/04 - - -
Price 1.45 1.42 1.23 1.23 1.12 0.00 0.00 -
P/RPS 3.42 2.90 2.44 2.46 2.30 0.00 0.00 -
P/EPS 23.12 19.04 16.57 14.28 13.03 0.00 0.00 -
EY 4.33 5.25 6.04 7.00 7.68 0.00 0.00 -
DY 1.99 2.44 2.85 2.03 2.23 0.00 0.00 -
P/NAPS 1.38 1.42 1.18 1.24 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Date 15/11/06 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 23/08/02 -
Price 1.66 1.68 1.17 1.24 1.11 0.83 0.00 -
P/RPS 3.92 3.43 2.33 2.48 2.28 3.82 0.00 -
P/EPS 26.47 22.52 15.76 14.40 12.91 30.13 0.00 -
EY 3.78 4.44 6.34 6.94 7.75 3.32 0.00 -
DY 1.74 2.06 2.99 2.02 2.25 0.00 0.00 -
P/NAPS 1.58 1.68 1.13 1.25 1.14 0.00 0.00 -

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
Post a Comment