[IJMPLNT] YoY 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- 30.12%
YoY- 153.68%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 160,426 120,924 101,665 148,793 85,884 71,697 78,959 12.53%
PBT 59,830 51,631 46,032 68,117 27,687 19,336 22,324 17.84%
Tax -15,783 -13,124 -12,163 -19,099 -8,362 -5,478 -6,264 16.64%
NP 44,047 38,507 33,869 49,018 19,325 13,858 16,060 18.30%
-
NP to SH 44,045 38,523 34,001 49,013 19,321 13,854 16,060 18.30%
-
Tax Rate 26.38% 25.42% 26.42% 28.04% 30.20% 28.33% 28.06% -
Total Cost 116,379 82,417 67,796 99,775 66,559 57,839 62,899 10.79%
-
Net Worth 1,273,300 1,096,423 827,571 699,316 584,500 535,957 511,912 16.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 17,565 -
Div Payout % - - - - - - 109.37% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,273,300 1,096,423 827,571 699,316 584,500 535,957 511,912 16.39%
NOSH 800,818 740,826 641,528 608,101 541,204 505,620 501,874 8.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.46% 31.84% 33.31% 32.94% 22.50% 19.33% 20.34% -
ROE 3.46% 3.51% 4.11% 7.01% 3.31% 2.58% 3.14% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.03 16.32 15.85 24.47 15.87 14.18 15.73 4.10%
EPS 5.50 5.20 5.30 8.06 3.57 2.74 3.20 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.59 1.48 1.29 1.15 1.08 1.06 1.02 7.67%
Adjusted Per Share Value based on latest NOSH - 608,101
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.22 13.73 11.55 16.90 9.75 8.14 8.97 12.53%
EPS 5.00 4.37 3.86 5.57 2.19 1.57 1.82 18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 1.446 1.2451 0.9398 0.7942 0.6638 0.6086 0.5813 16.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.98 2.48 1.94 3.28 1.77 1.10 1.22 -
P/RPS 14.88 15.19 12.24 13.41 11.15 7.76 7.75 11.47%
P/EPS 54.18 47.69 36.60 40.69 49.58 40.15 38.13 6.02%
EY 1.85 2.10 2.73 2.46 2.02 2.49 2.62 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
P/NAPS 1.87 1.68 1.50 2.85 1.64 1.04 1.20 7.67%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 22/02/06 25/02/05 -
Price 2.88 2.45 2.02 4.04 1.77 1.15 1.05 -
P/RPS 14.38 15.01 12.75 16.51 11.15 8.11 6.67 13.65%
P/EPS 52.36 47.12 38.11 50.12 49.58 41.97 32.81 8.09%
EY 1.91 2.12 2.62 2.00 2.02 2.38 3.05 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 1.81 1.66 1.57 3.51 1.64 1.08 1.03 9.84%

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