[IJMPLNT] QoQ Annualized Quarter 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- 48.72%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 422,650 369,652 271,633 280,317 248,708 248,708 244,630 43.93%
PBT 138,790 68,908 56,445 66,912 44,994 44,994 52,122 91.99%
Tax -38,462 -18,940 -12,469 -20,202 -13,580 -13,580 -16,444 76.11%
NP 100,328 49,968 43,976 46,709 31,414 31,414 35,678 99.10%
-
NP to SH 100,310 49,952 43,959 46,692 31,396 31,396 35,662 99.13%
-
Tax Rate 27.71% 27.49% 22.09% 30.19% 30.18% 30.18% 31.55% -
Total Cost 322,322 319,684 227,657 233,608 217,294 217,294 208,952 33.46%
-
Net Worth 0 570,591 583,996 573,907 562,556 514,607 539,721 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 23,890 - - - 17,654 -
Div Payout % - - 54.35% - - - 49.50% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 570,591 583,996 573,907 562,556 514,607 539,721 -
NOSH 570,591 570,591 530,905 531,396 535,767 514,607 504,413 8.55%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.74% 13.52% 16.19% 16.66% 12.63% 12.63% 14.58% -
ROE 0.00% 8.75% 7.53% 8.14% 5.58% 6.10% 6.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.07 64.78 51.16 52.75 46.42 48.33 48.50 32.58%
EPS 17.58 8.84 8.28 8.79 5.86 6.06 7.07 83.43%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 0.00 1.00 1.10 1.08 1.05 1.00 1.07 -
Adjusted Per Share Value based on latest NOSH - 541,204
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.00 41.98 30.85 31.83 28.24 28.24 27.78 43.94%
EPS 11.39 5.67 4.99 5.30 3.57 3.57 4.05 99.11%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 2.00 -
NAPS 0.00 0.648 0.6632 0.6517 0.6388 0.5844 0.6129 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.40 2.19 1.71 1.77 1.45 1.42 1.28 -
P/RPS 3.24 3.38 3.34 3.36 3.12 2.94 2.64 14.61%
P/EPS 13.65 25.02 20.65 20.14 24.74 23.28 18.10 -17.13%
EY 7.33 4.00 4.84 4.96 4.04 4.30 5.52 20.79%
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.73 -
P/NAPS 0.00 2.19 1.55 1.64 1.38 1.42 1.20 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 28/11/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 -
Price 0.00 3.08 2.07 1.77 1.66 1.68 1.44 -
P/RPS 0.00 4.75 4.05 3.36 3.58 3.48 2.97 -
P/EPS 0.00 35.18 25.00 20.14 28.33 27.54 20.37 -
EY 0.00 2.84 4.00 4.96 3.53 3.63 4.91 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.43 -
P/NAPS 0.00 3.08 1.88 1.64 1.58 1.68 1.35 -

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