[IJMPLNT] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 130.3%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Revenue 211,325 124,354 124,354 119,299 134,379 118,014 75,450 27.38%
PBT 69,395 22,497 22,497 24,647 30,422 20,297 15,846 41.49%
Tax -19,231 -6,790 -6,790 -6,854 -8,737 -5,481 -6,273 30.12%
NP 50,164 15,707 15,707 17,793 21,685 14,816 9,573 47.59%
-
NP to SH 50,155 15,698 15,698 17,784 21,685 14,816 9,573 47.58%
-
Tax Rate 27.71% 30.18% 30.18% 27.81% 28.72% 27.00% 39.59% -
Total Cost 161,161 108,647 108,647 101,506 112,694 103,198 65,877 23.39%
-
Net Worth 0 562,556 514,607 522,467 496,329 485,524 323,741 -
Dividend
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Net Worth 0 562,556 514,607 522,467 496,329 485,524 323,741 -
NOSH 570,591 535,767 514,607 502,372 501,343 500,540 348,109 12.31%
Ratio Analysis
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
NP Margin 23.74% 12.63% 12.63% 14.91% 16.14% 12.55% 12.69% -
ROE 0.00% 2.79% 3.05% 3.40% 4.37% 3.05% 2.96% -
Per Share
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 37.04 23.21 24.16 23.75 26.80 23.58 21.67 13.42%
EPS 8.79 2.93 3.03 3.54 4.32 2.96 2.75 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.05 1.00 1.04 0.99 0.97 0.93 -
Adjusted Per Share Value based on latest NOSH - 503,100
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
RPS 24.00 14.12 14.12 13.55 15.26 13.40 8.57 27.38%
EPS 5.70 1.78 1.78 2.02 2.46 1.68 1.09 47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6388 0.5844 0.5933 0.5636 0.5514 0.3676 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date 28/09/07 29/09/06 30/06/06 30/09/05 30/09/04 30/06/04 - -
Price 2.40 1.45 1.42 1.23 1.23 1.12 0.00 -
P/RPS 6.48 6.25 5.88 5.18 4.59 4.75 0.00 -
P/EPS 27.30 49.49 46.55 34.75 28.44 37.84 0.00 -
EY 3.66 2.02 2.15 2.88 3.52 2.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.42 1.18 1.24 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 CAGR
Date - 15/11/06 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 -
Price 0.00 1.66 1.68 1.17 1.24 1.11 0.83 -
P/RPS 0.00 7.15 6.95 4.93 4.63 4.71 3.83 -
P/EPS 0.00 56.66 55.07 33.05 28.67 37.50 30.18 -
EY 0.00 1.77 1.82 3.03 3.49 2.67 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 1.68 1.13 1.25 1.14 0.89 -

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