[IJMPLNT] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 4.15%

YoY- 33.37%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	425,723	427,335	544,162	307,961	262,065	223,809	28,933	44.86%
YoY %	-0.38%	-21.47%	76.70%	17.51%	17.09%	673.54%	-	-
Horiz. %	1,471.41%	1,476.98%	1,880.77%	1,064.39%	905.77%	773.54%	100.00%	-
PBT	140,097	113,852	230,674	66,079	55,470	56,606	4,537	60.44%
YoY %	23.05%	-50.64%	249.09%	19.13%	-2.01%	1,147.65%	-	-
Horiz. %	3,087.88%	2,509.41%	5,084.28%	1,456.45%	1,222.61%	1,247.65%	100.00%	-
Tax	-38,518	-26,591	-57,267	-14,865	-16,125	-15,642	-2,435	46.31%
YoY %	-44.85%	53.57%	-285.25%	7.81%	-3.09%	-542.38%	-	-
Horiz. %	1,581.85%	1,092.03%	2,351.83%	610.47%	662.22%	642.38%	100.00%	-
NP	101,579	87,261	173,407	51,214	39,345	40,964	2,102	70.66%
YoY %	16.41%	-49.68%	238.59%	30.17%	-3.95%	1,848.81%	-	-
Horiz. %	4,832.49%	4,151.33%	8,249.62%	2,436.44%	1,871.79%	1,948.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,502	87,295	173,397	51,198	39,341	40,964	2,102	70.64%
YoY %	16.27%	-49.66%	238.68%	30.14%	-3.96%	1,848.81%	-	-
Horiz. %	4,828.83%	4,152.95%	8,249.14%	2,435.68%	1,871.60%	1,948.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.49%	23.36%	24.83%	22.50%	29.07%	27.63%	53.67%	-
YoY %	17.68%	-5.92%	10.36%	-22.60%	5.21%	-48.52%	-	-
Horiz. %	51.22%	43.53%	46.26%	41.92%	54.16%	51.48%	100.00%	-
Total Cost	324,144	340,074	370,755	256,747	222,720	182,845	26,831	40.97%
YoY %	-4.68%	-8.28%	44.40%	15.28%	21.81%	581.47%	-	-
Horiz. %	1,208.10%	1,267.47%	1,381.82%	956.90%	830.08%	681.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,194,197	794,507	760,418	576,829	511,457	478,800	-299,370	-
YoY %	50.31%	4.48%	31.83%	12.78%	6.82%	259.94%	-	-
Horiz. %	-398.90%	-265.39%	-254.01%	-192.68%	-170.84%	-159.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Dividend
Div	40,158	51,115	76,459	24,530	17,565	12,525	-	-
YoY %	-21.44%	-33.15%	211.70%	39.65%	40.24%	0.00%	-	-
Horiz. %	320.62%	408.10%	610.45%	195.85%	140.24%	100.00%	-	-
Div Payout %	39.56%	58.56%	44.10%	47.91%	44.65%	30.58%	-	-
YoY %	-32.45%	32.79%	-7.95%	7.30%	46.01%	0.00%	-	-
Horiz. %	129.37%	191.50%	144.21%	156.67%	146.01%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,194,197	794,507	760,418	576,829	511,457	478,800	-299,370	-
YoY %	50.31%	4.48%	31.83%	12.78%	6.82%	259.94%	-	-
Horiz. %	-398.90%	-265.39%	-254.01%	-192.68%	-170.84%	-159.94%	100.00%	-
NOSH	801,474	640,731	639,007	576,829	501,428	498,750	97,198	33.74%
YoY %	25.09%	0.27%	10.78%	15.04%	0.54%	413.13%	-	-
Horiz. %	824.58%	659.20%	657.43%	593.46%	515.88%	513.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	23.86%	20.42%	31.87%	16.63%	15.01%	18.30%	7.27%	-
YoY %	16.85%	-35.93%	91.64%	10.79%	-17.98%	151.72%	-	-
Horiz. %	328.20%	280.88%	438.38%	228.75%	206.46%	251.72%	100.00%	-
ROE	8.50%	10.99%	22.80%	8.88%	7.69%	8.56%	0.00%	-
YoY %	-22.66%	-51.80%	156.76%	15.47%	-10.16%	0.00%	-	-
Horiz. %	99.30%	128.39%	266.36%	103.74%	89.84%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Per Share
RPS	53.12	66.69	85.16	53.39	52.26	44.87	29.77	8.30%
YoY %	-20.35%	-21.69%	59.51%	2.16%	16.47%	50.72%	-	-
Horiz. %	178.43%	224.02%	286.06%	179.34%	175.55%	150.72%	100.00%	-
EPS	12.66	13.62	27.14	8.88	7.85	8.21	2.16	27.60%
YoY %	-7.05%	-49.82%	205.63%	13.12%	-4.38%	280.09%	-	-
Horiz. %	586.11%	630.56%	1,256.48%	411.11%	363.43%	380.09%	100.00%	-
DPS	5.01	8.00	11.97	4.25	3.50	2.51	0.00	-
YoY %	-37.38%	-33.17%	181.65%	21.43%	39.44%	0.00%	-	-
Horiz. %	199.60%	318.73%	476.89%	169.32%	139.44%	100.00%	-	-
NAPS	1.49	1.24	1.19	1.00	1.02	0.96	-3.08	-
YoY %	20.16%	4.20%	19.00%	-1.96%	6.25%	131.17%	-	-
Horiz. %	-48.38%	-40.26%	-38.64%	-32.47%	-33.12%	-31.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 576,829
RPS	48.35	48.53	61.80	34.97	29.76	25.42	3.29	44.83%
YoY %	-0.37%	-21.47%	76.72%	17.51%	17.07%	672.64%	-	-
Horiz. %	1,469.60%	1,475.08%	1,878.42%	1,062.92%	904.56%	772.64%	100.00%	-
EPS	11.53	9.91	19.69	5.81	4.47	4.65	0.24	70.52%
YoY %	16.35%	-49.67%	238.90%	29.98%	-3.87%	1,837.50%	-	-
Horiz. %	4,804.17%	4,129.17%	8,204.17%	2,420.83%	1,862.50%	1,937.50%	100.00%	-
DPS	4.56	5.80	8.68	2.79	1.99	1.42	0.00	-
YoY %	-21.38%	-33.18%	211.11%	40.20%	40.14%	0.00%	-	-
Horiz. %	321.13%	408.45%	611.27%	196.48%	140.14%	100.00%	-	-
NAPS	1.3561	0.9023	0.8635	0.6551	0.5808	0.5437	-0.34	-
YoY %	50.29%	4.49%	31.81%	12.79%	6.82%	259.91%	-	-
Horiz. %	-398.85%	-265.38%	-253.97%	-192.68%	-170.82%	-159.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/05	31/03/04	-	-
Price	2.40	2.60	3.62	2.19	1.06	1.34	0.00	-
P/RPS	4.52	3.90	4.25	4.10	2.03	2.99	0.00	-
YoY %	15.90%	-8.24%	3.66%	101.97%	-32.11%	0.00%	-	-
Horiz. %	151.17%	130.43%	142.14%	137.12%	67.89%	100.00%	-	-
P/EPS	18.95	19.08	13.34	24.67	13.51	16.31	0.00	-
YoY %	-0.68%	43.03%	-45.93%	82.61%	-17.17%	0.00%	-	-
Horiz. %	116.19%	116.98%	81.79%	151.26%	82.83%	100.00%	-	-
EY	5.28	5.24	7.50	4.05	7.40	6.13	0.00	-
YoY %	0.76%	-30.13%	85.19%	-45.27%	20.72%	0.00%	-	-
Horiz. %	86.13%	85.48%	122.35%	66.07%	120.72%	100.00%	-	-
DY	2.09	3.08	3.31	1.94	3.30	1.87	0.00	-
YoY %	-32.14%	-6.95%	70.62%	-41.21%	76.47%	0.00%	-	-
Horiz. %	111.76%	164.71%	177.01%	103.74%	176.47%	100.00%	-	-
P/NAPS	1.61	2.10	3.04	2.19	1.04	1.40	0.00	-
YoY %	-23.33%	-30.92%	38.81%	110.58%	-25.71%	0.00%	-	-
Horiz. %	115.00%	150.00%	217.14%	156.43%	74.29%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/08/09	-	28/11/07	10/08/05	19/05/04	29/05/03	-
Price	2.50	2.92	0.00	3.08	1.11	1.21	0.00	-
P/RPS	4.71	4.38	0.00	5.77	2.12	2.70	0.00	-
YoY %	7.53%	0.00%	0.00%	172.17%	-21.48%	0.00%	-	-
Horiz. %	174.44%	162.22%	0.00%	213.70%	78.52%	100.00%	-	-
P/EPS	19.74	21.43	0.00	34.70	14.15	14.73	0.00	-
YoY %	-7.89%	0.00%	0.00%	145.23%	-3.94%	0.00%	-	-
Horiz. %	134.01%	145.49%	0.00%	235.57%	96.06%	100.00%	-	-
EY	5.07	4.67	0.00	2.88	7.07	6.79	0.00	-
YoY %	8.57%	0.00%	0.00%	-59.26%	4.12%	0.00%	-	-
Horiz. %	74.67%	68.78%	0.00%	42.42%	104.12%	100.00%	-	-
DY	2.00	2.74	0.00	1.38	3.15	2.08	0.00	-
YoY %	-27.01%	0.00%	0.00%	-56.19%	51.44%	0.00%	-	-
Horiz. %	96.15%	131.73%	0.00%	66.35%	151.44%	100.00%	-	-
P/NAPS	1.68	2.35	0.00	3.08	1.09	1.26	0.00	-
YoY %	-28.51%	0.00%	0.00%	182.57%	-13.49%	0.00%	-	-
Horiz. %	133.33%	186.51%	0.00%	244.44%	86.51%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos