[IJMPLNT] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -5.85%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Revenue 406,745 491,604 478,029 271,633 244,630 318,936 202,020 11.84%
PBT 112,632 160,477 189,973 56,445 52,122 65,140 54,032 12.46%
Tax -32,973 -37,420 -47,846 -12,469 -16,444 -18,705 -16,153 12.09%
NP 79,659 123,057 142,127 43,976 35,678 46,435 37,879 12.62%
-
NP to SH 79,488 123,186 142,113 43,959 35,662 46,435 37,879 12.58%
-
Tax Rate 29.27% 23.32% 25.19% 22.09% 31.55% 28.72% 29.90% -
Total Cost 327,086 368,547 335,902 227,657 208,952 272,501 164,141 11.65%
-
Net Worth 1,082,942 832,337 727,866 583,996 539,721 501,457 388,188 17.83%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Div 36,098 51,220 71,593 23,890 17,654 17,551 10,215 22.37%
Div Payout % 45.41% 41.58% 50.38% 54.35% 49.50% 37.80% 26.97% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Net Worth 1,082,942 832,337 727,866 583,996 539,721 501,457 388,188 17.83%
NOSH 721,961 640,259 596,612 530,905 504,413 501,457 408,619 9.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
NP Margin 19.58% 25.03% 29.73% 16.19% 14.58% 14.56% 18.75% -
ROE 7.34% 14.80% 19.52% 7.53% 6.61% 9.26% 9.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
RPS 56.34 76.78 80.12 51.16 48.50 63.60 49.44 2.11%
EPS 11.01 19.24 23.82 8.28 7.07 9.26 9.27 2.78%
DPS 5.00 8.00 12.00 4.50 3.50 3.50 2.50 11.72%
NAPS 1.50 1.30 1.22 1.10 1.07 1.00 0.95 7.57%
Adjusted Per Share Value based on latest NOSH - 545,121
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
RPS 46.19 55.83 54.29 30.85 27.78 36.22 22.94 11.84%
EPS 9.03 13.99 16.14 4.99 4.05 5.27 4.30 12.59%
DPS 4.10 5.82 8.13 2.71 2.00 1.99 1.16 22.37%
NAPS 1.2298 0.9452 0.8266 0.6632 0.6129 0.5695 0.4408 17.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/12/03 -
Price 2.55 2.09 3.58 1.71 1.28 1.09 1.12 -
P/RPS 4.53 2.72 4.47 3.34 2.64 1.71 2.27 11.68%
P/EPS 23.16 10.86 15.03 20.65 18.10 11.77 12.08 10.97%
EY 4.32 9.21 6.65 4.84 5.52 8.50 8.28 -9.88%
DY 1.96 3.83 3.35 2.63 2.73 3.21 2.23 -2.04%
P/NAPS 1.70 1.61 2.93 1.55 1.20 1.09 1.18 6.01%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Date 26/05/10 26/05/09 27/05/08 30/05/07 30/05/06 18/05/05 26/02/04 -
Price 2.40 2.72 3.98 2.07 1.44 1.05 1.22 -
P/RPS 4.26 3.54 4.97 4.05 2.97 1.65 2.47 9.10%
P/EPS 21.80 14.14 16.71 25.00 20.37 11.34 13.16 8.40%
EY 4.59 7.07 5.98 4.00 4.91 8.82 7.60 -7.74%
DY 2.08 2.94 3.02 2.17 2.43 3.33 2.05 0.23%
P/NAPS 1.60 2.09 3.26 1.88 1.35 1.05 1.28 3.63%

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