[IJMPLNT] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14.1%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 383,733 530,520 421,513 276,056 245,872 264,060 136,165 18.00%
PBT 94,288 205,456 143,773 65,634 49,265 59,857 31,972 18.86%
Tax -21,875 -47,953 -35,647 -21,376 -14,112 -16,925 -10,476 12.48%
NP 72,413 157,503 108,126 44,258 35,153 42,932 21,496 21.42%
-
NP to SH 72,244 157,633 108,108 44,243 35,141 42,932 21,496 21.37%
-
Tax Rate 23.20% 23.34% 24.79% 32.57% 28.65% 28.28% 32.77% -
Total Cost 311,320 373,017 313,387 231,798 210,719 221,128 114,669 17.30%
-
Net Worth 1,096,423 827,571 699,316 584,500 535,957 511,912 480,927 14.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div 51,115 76,459 24,530 17,827 - 17,565 - -
Div Payout % 70.75% 48.51% 22.69% 40.30% - 40.91% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Net Worth 1,096,423 827,571 699,316 584,500 535,957 511,912 480,927 14.07%
NOSH 740,826 641,528 608,101 541,204 505,620 501,874 500,966 6.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
NP Margin 18.87% 29.69% 25.65% 16.03% 14.30% 16.26% 15.79% -
ROE 6.59% 19.05% 15.46% 7.57% 6.56% 8.39% 4.47% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 51.80 82.70 69.32 51.01 48.63 52.61 27.18 10.85%
EPS 9.75 24.57 17.78 8.17 6.95 8.55 4.29 14.01%
DPS 6.90 12.00 4.03 3.29 0.00 3.50 0.00 -
NAPS 1.48 1.29 1.15 1.08 1.06 1.02 0.96 7.16%
Adjusted Per Share Value based on latest NOSH - 541,204
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 43.58 60.25 47.87 31.35 27.92 29.99 15.46 18.01%
EPS 8.20 17.90 12.28 5.02 3.99 4.88 2.44 21.37%
DPS 5.80 8.68 2.79 2.02 0.00 1.99 0.00 -
NAPS 1.2451 0.9398 0.7942 0.6638 0.6086 0.5813 0.5461 14.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 -
Price 2.48 1.94 3.28 1.77 1.10 1.22 0.79 -
P/RPS 4.79 2.35 4.73 3.47 2.26 2.32 2.91 8.29%
P/EPS 25.43 7.90 18.45 21.65 15.83 14.26 18.41 5.29%
EY 3.93 12.67 5.42 4.62 6.32 7.01 5.43 -5.03%
DY 2.78 6.19 1.23 1.86 0.00 2.87 0.00 -
P/NAPS 1.68 1.50 2.85 1.64 1.04 1.20 0.82 12.14%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 25/02/10 24/02/09 - 27/02/07 22/02/06 25/02/05 13/11/03 -
Price 2.45 2.02 0.00 1.77 1.15 1.05 1.16 -
P/RPS 4.73 2.44 0.00 3.47 2.36 2.00 4.27 1.64%
P/EPS 25.12 8.22 0.00 21.65 16.55 12.27 27.03 -1.16%
EY 3.98 12.16 0.00 4.62 6.04 8.15 3.70 1.17%
DY 2.82 5.94 0.00 1.86 0.00 3.33 0.00 -
P/NAPS 1.66 1.57 0.00 1.64 1.08 1.03 1.21 5.18%

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