[IJMPLNT] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.6%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Revenue 550,145 480,157 280,317 254,661 284,450 181,553 19,809 70.09%
PBT 203,993 183,349 66,912 58,644 70,328 42,629 -49,445 -
Tax -51,249 -51,106 -20,202 -16,442 -20,001 -13,968 -953 89.04%
NP 152,744 132,242 46,709 42,201 50,326 28,661 -50,398 -
-
NP to SH 152,917 132,224 46,692 42,184 50,326 28,661 -50,398 -
-
Tax Rate 25.12% 27.87% 30.19% 28.04% 28.44% 32.77% - -
Total Cost 397,401 347,914 233,608 212,460 234,124 152,892 70,207 31.92%
-
Net Worth 825,599 670,842 573,907 534,017 511,572 363,953 -280,964 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Div - - - - 23,405 - - -
Div Payout % - - - - 46.51% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Net Worth 825,599 670,842 573,907 534,017 511,572 363,953 -280,964 -
NOSH 639,999 583,341 531,396 503,789 501,542 379,118 97,219 35.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
NP Margin 27.76% 27.54% 16.66% 16.57% 17.69% 15.79% -254.42% -
ROE 18.52% 19.71% 8.14% 7.90% 9.84% 7.88% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 85.96 82.31 52.75 50.55 56.72 47.89 20.38 25.86%
EPS 23.89 22.67 8.79 8.37 10.03 7.56 -51.84 -
DPS 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
NAPS 1.29 1.15 1.08 1.06 1.02 0.96 -2.89 -
Adjusted Per Share Value based on latest NOSH - 505,620
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 62.48 54.53 31.83 28.92 32.30 20.62 2.25 70.09%
EPS 17.37 15.02 5.30 4.79 5.72 3.25 -5.72 -
DPS 0.00 0.00 0.00 0.00 2.66 0.00 0.00 -
NAPS 0.9376 0.7618 0.6517 0.6064 0.5809 0.4133 -0.3191 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 - -
Price 1.94 3.28 1.77 1.10 1.22 0.79 0.00 -
P/RPS 2.26 3.98 3.36 2.18 2.15 1.65 0.00 -
P/EPS 8.12 14.47 20.14 13.14 12.16 10.45 0.00 -
EY 12.32 6.91 4.96 7.61 8.22 9.57 0.00 -
DY 0.00 0.00 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 1.50 2.85 1.64 1.04 1.20 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 24/02/09 26/02/08 27/02/07 22/02/06 25/02/05 13/11/03 29/11/02 -
Price 2.02 4.04 1.77 1.15 1.05 1.16 0.00 -
P/RPS 2.35 4.91 3.36 2.28 1.85 2.42 0.00 -
P/EPS 8.45 17.82 20.14 13.73 10.46 15.34 0.00 -
EY 11.83 5.61 4.96 7.28 9.56 6.52 0.00 -
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.57 3.51 1.64 1.08 1.03 1.21 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