[IJMPLNT] YoY 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- 84.91%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 120,924 101,665 148,793 85,884 71,697 78,959 60,715 11.63%
PBT 51,631 46,032 68,117 27,687 19,336 22,324 16,126 20.43%
Tax -13,124 -12,163 -19,099 -8,362 -5,478 -6,264 -4,203 19.95%
NP 38,507 33,869 49,018 19,325 13,858 16,060 11,923 20.60%
-
NP to SH 38,523 34,001 49,013 19,321 13,854 16,060 11,923 20.61%
-
Tax Rate 25.42% 26.42% 28.04% 30.20% 28.33% 28.06% 26.06% -
Total Cost 82,417 67,796 99,775 66,559 57,839 62,899 48,792 8.73%
-
Net Worth 1,096,423 827,571 699,316 584,500 535,957 511,912 480,927 14.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div - - - - - 17,565 - -
Div Payout % - - - - - 109.37% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Net Worth 1,096,423 827,571 699,316 584,500 535,957 511,912 480,927 14.07%
NOSH 740,826 641,528 608,101 541,204 505,620 501,874 500,966 6.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
NP Margin 31.84% 33.31% 32.94% 22.50% 19.33% 20.34% 19.64% -
ROE 3.51% 4.11% 7.01% 3.31% 2.58% 3.14% 2.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 16.32 15.85 24.47 15.87 14.18 15.73 12.12 4.86%
EPS 5.20 5.30 8.06 3.57 2.74 3.20 2.38 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.48 1.29 1.15 1.08 1.06 1.02 0.96 7.16%
Adjusted Per Share Value based on latest NOSH - 541,204
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 13.73 11.55 16.90 9.75 8.14 8.97 6.89 11.64%
EPS 4.37 3.86 5.57 2.19 1.57 1.82 1.35 20.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 0.00 -
NAPS 1.2451 0.9398 0.7942 0.6638 0.6086 0.5813 0.5461 14.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 -
Price 2.48 1.94 3.28 1.77 1.10 1.22 0.79 -
P/RPS 15.19 12.24 13.41 11.15 7.76 7.75 6.52 14.47%
P/EPS 47.69 36.60 40.69 49.58 40.15 38.13 33.19 5.96%
EY 2.10 2.73 2.46 2.02 2.49 2.62 3.01 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 2.87 0.00 -
P/NAPS 1.68 1.50 2.85 1.64 1.04 1.20 0.82 12.14%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 25/02/10 24/02/09 26/02/08 27/02/07 22/02/06 25/02/05 13/11/03 -
Price 2.45 2.02 4.04 1.77 1.15 1.05 1.16 -
P/RPS 15.01 12.75 16.51 11.15 8.11 6.67 9.57 7.45%
P/EPS 47.12 38.11 50.12 49.58 41.97 32.81 48.74 -0.53%
EY 2.12 2.62 2.00 2.02 2.38 3.05 2.05 0.53%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.66 1.57 3.51 1.64 1.08 1.03 1.21 5.18%

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