[IJMPLNT] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 1.01%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Revenue 364,474 577,648 358,604 261,869 253,134 250,956 244,584 7.88%
PBT 88,689 227,541 103,343 57,283 52,253 59,593 58,483 8.24%
Tax -20,914 -54,889 -24,910 -18,492 -14,898 -16,338 -15,361 6.04%
NP 67,775 172,652 78,433 38,791 37,355 43,255 43,122 8.98%
-
NP to SH 67,722 172,645 78,416 38,776 37,347 43,255 43,122 8.96%
-
Tax Rate 23.58% 24.12% 24.10% 32.28% 28.51% 27.42% 26.27% -
Total Cost 296,699 404,996 280,171 223,078 215,779 207,701 201,462 7.64%
-
Net Worth 815,716 793,320 0 649,198 523,223 497,309 486,465 10.33%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Div 51,115 76,459 24,530 17,827 17,565 12,525 12,525 30.68%
Div Payout % 75.48% 44.29% 31.28% 45.98% 47.03% 28.96% 29.05% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Net Worth 815,716 793,320 0 649,198 523,223 497,309 486,465 10.33%
NOSH 642,296 639,774 576,829 618,284 503,100 502,333 501,510 4.82%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
NP Margin 18.60% 29.89% 21.87% 14.81% 14.76% 17.24% 17.63% -
ROE 8.30% 21.76% 0.00% 5.97% 7.14% 8.70% 8.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
RPS 56.75 90.29 62.17 42.35 50.31 49.96 48.77 2.92%
EPS 10.54 26.99 13.59 6.27 7.42 8.61 8.60 3.94%
DPS 8.00 11.95 4.25 2.88 3.50 2.50 2.50 24.77%
NAPS 1.27 1.24 0.00 1.05 1.04 0.99 0.97 5.26%
Adjusted Per Share Value based on latest NOSH - 618,284
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
RPS 41.39 65.60 40.72 29.74 28.75 28.50 27.78 7.88%
EPS 7.69 19.61 8.91 4.40 4.24 4.91 4.90 8.95%
DPS 5.80 8.68 2.79 2.02 1.99 1.42 1.42 30.70%
NAPS 0.9263 0.9009 0.00 0.7372 0.5942 0.5648 0.5524 10.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/04 -
Price 2.80 1.81 2.40 1.45 1.23 1.23 1.12 -
P/RPS 4.93 2.00 3.86 3.42 2.44 2.46 2.30 15.61%
P/EPS 26.56 6.71 17.65 23.12 16.57 14.28 13.03 14.51%
EY 3.77 14.91 5.66 4.33 6.04 7.00 7.68 -12.66%
DY 2.86 6.60 1.77 1.99 2.85 2.03 2.23 4.84%
P/NAPS 2.20 1.46 0.00 1.38 1.18 1.24 1.15 13.13%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/04 CAGR
Date 24/11/09 25/11/08 - 15/11/06 11/11/05 24/11/04 13/08/04 -
Price 2.47 1.82 0.00 1.66 1.17 1.24 1.11 -
P/RPS 4.35 2.02 0.00 3.92 2.33 2.48 2.28 13.08%
P/EPS 23.43 6.74 0.00 26.47 15.76 14.40 12.91 12.01%
EY 4.27 14.83 0.00 3.78 6.34 6.94 7.75 -10.72%
DY 3.24 6.57 0.00 1.74 2.99 2.02 2.25 7.18%
P/NAPS 1.94 1.47 0.00 1.58 1.13 1.25 1.14 10.64%

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