[IJMPLNT] YoY TTM 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- -5.07%
YoY- -13.66%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Revenue 358,604 261,869 251,756 253,134 250,956 244,584 75,450 44.24%
PBT 103,343 57,283 56,398 52,253 59,593 58,483 15,846 55.38%
Tax -24,910 -18,492 -17,994 -14,898 -16,338 -15,361 -6,273 38.27%
NP 78,433 38,791 38,404 37,355 43,255 43,122 9,573 63.94%
-
NP to SH 78,416 38,776 38,389 37,347 43,255 43,122 9,573 63.93%
-
Tax Rate 24.10% 32.28% 31.91% 28.51% 27.42% 26.27% 39.59% -
Total Cost 280,171 223,078 213,352 215,779 207,701 201,462 65,877 40.52%
-
Net Worth 0 649,198 514,607 523,223 497,309 486,465 0 -
Dividend
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Div 24,530 17,827 17,827 17,565 12,525 12,525 - -
Div Payout % 31.28% 45.98% 46.44% 47.03% 28.96% 29.05% - -
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 0 -
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 21.87% 14.81% 15.25% 14.76% 17.24% 17.63% 12.69% -
ROE 0.00% 5.97% 7.46% 7.14% 8.70% 8.86% 0.00% -
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 62.17 42.35 48.92 50.31 49.96 48.77 21.71 28.05%
EPS 13.59 6.27 7.46 7.42 8.61 8.60 2.75 45.57%
DPS 4.25 2.88 3.46 3.50 2.50 2.50 0.00 -
NAPS 0.00 1.05 1.00 1.04 0.99 0.97 0.00 -
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 40.72 29.74 28.59 28.75 28.50 27.78 8.57 44.23%
EPS 8.91 4.40 4.36 4.24 4.91 4.90 1.09 63.85%
DPS 2.79 2.02 2.02 1.99 1.42 1.42 0.00 -
NAPS 0.00 0.7372 0.5844 0.5942 0.5648 0.5524 0.00 -
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 3.86 3.42 2.90 2.44 2.46 2.30 0.00 -
P/EPS 17.65 23.12 19.04 16.57 14.28 13.03 0.00 -
EY 5.66 4.33 5.25 6.04 7.00 7.68 0.00 -
DY 1.77 1.99 2.44 2.85 2.03 2.23 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 3.92 3.43 2.33 2.48 2.28 3.82 -
P/EPS 0.00 26.47 22.52 15.76 14.40 12.91 30.13 -
EY 0.00 3.78 4.44 6.34 6.94 7.75 3.32 -
DY 0.00 1.74 2.06 2.99 2.02 2.25 0.00 -
P/NAPS 0.00 1.58 1.68 1.13 1.25 1.14 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