[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 31.82%
YoY- 183.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 621,888 634,184 478,029 480,157 422,650 369,652 271,633 73.44%
PBT 213,926 231,712 189,973 183,349 138,790 68,908 56,445 142.49%
Tax -52,548 -56,624 -47,846 -51,106 -38,462 -18,940 -12,469 160.22%
NP 161,378 175,088 142,127 132,242 100,328 49,968 43,976 137.35%
-
NP to SH 161,374 175,088 142,113 132,224 100,310 49,952 43,959 137.40%
-
Tax Rate 24.56% 24.44% 25.19% 27.87% 27.71% 27.49% 22.09% -
Total Cost 460,510 459,096 335,902 347,914 322,322 319,684 227,657 59.74%
-
Net Worth 792,804 760,418 727,866 670,842 0 570,591 583,996 22.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 71,593 - - - 23,890 -
Div Payout % - - 50.38% - - - 54.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 792,804 760,418 727,866 670,842 0 570,591 583,996 22.53%
NOSH 639,358 639,007 596,612 583,341 570,591 570,591 530,905 13.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.95% 27.61% 29.73% 27.54% 23.74% 13.52% 16.19% -
ROE 20.35% 23.03% 19.52% 19.71% 0.00% 8.75% 7.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.27 99.25 80.12 82.31 74.07 64.78 51.16 53.29%
EPS 25.24 27.40 23.82 22.67 17.58 8.84 8.28 109.80%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 4.50 -
NAPS 1.24 1.19 1.22 1.15 0.00 1.00 1.10 8.29%
Adjusted Per Share Value based on latest NOSH - 608,101
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.62 72.02 54.29 54.53 48.00 41.98 30.85 73.43%
EPS 18.33 19.88 16.14 15.02 11.39 5.67 4.99 137.50%
DPS 0.00 0.00 8.13 0.00 0.00 0.00 2.71 -
NAPS 0.9003 0.8635 0.8266 0.7618 0.00 0.648 0.6632 22.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 3.62 3.58 3.28 2.40 2.19 1.71 -
P/RPS 1.86 3.65 4.47 3.98 3.24 3.38 3.34 -32.23%
P/EPS 7.17 13.21 15.03 14.47 13.65 25.02 20.65 -50.50%
EY 13.94 7.57 6.65 6.91 7.33 4.00 4.84 102.04%
DY 0.00 0.00 3.35 0.00 0.00 0.00 2.63 -
P/NAPS 1.46 3.04 2.93 2.85 0.00 2.19 1.55 -3.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 - 28/11/07 30/05/07 -
Price 1.82 2.50 3.98 4.04 0.00 3.08 2.07 -
P/RPS 1.87 2.52 4.97 4.91 0.00 4.75 4.05 -40.17%
P/EPS 7.21 9.12 16.71 17.82 0.00 35.18 25.00 -56.24%
EY 13.87 10.96 5.98 5.61 0.00 2.84 4.00 128.57%
DY 0.00 0.00 3.02 0.00 0.00 0.00 2.17 -
P/NAPS 1.47 2.10 3.26 3.51 0.00 3.08 1.88 -15.08%

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