[IJMPLNT] YoY TTM 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- 11.11%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Revenue 406,745 491,604 478,029 283,817 244,630 268,214 202,020 11.84%
PBT 112,632 160,477 189,973 63,756 52,121 58,029 54,032 12.46%
Tax -32,973 -37,420 -47,846 -14,581 -16,444 -16,781 -16,153 12.09%
NP 79,659 123,057 142,127 49,175 35,677 41,248 37,879 12.62%
-
NP to SH 79,488 123,186 142,113 49,159 35,662 41,248 37,879 12.58%
-
Tax Rate 29.27% 23.32% 25.19% 22.87% 31.55% 28.92% 29.90% -
Total Cost 327,086 368,547 335,902 234,642 208,953 226,966 164,141 11.65%
-
Net Worth 1,204,744 830,631 777,342 599,634 545,022 500,428 475,958 16.01%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 CAGR
Div 40,158 51,115 76,459 24,530 17,827 17,565 12,525 20.48%
Div Payout % 50.52% 41.49% 53.80% 49.90% 49.99% 42.59% 33.07% -
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 1,204,744 830,631 777,342 599,634 545,022 500,428 475,958 16.01%
NOSH 803,163 638,947 637,166 545,121 509,367 500,428 501,009 7.84%
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% 17.33% 14.58% 15.38% 18.75% -
ROE 6.60% 14.83% 18.28% 8.20% 6.54% 8.24% 7.96% -
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 50.64 76.94 75.02 52.06 48.03 53.60 40.32 3.71%
EPS 9.90 19.28 22.30 9.02 7.00 8.24 7.56 4.40%
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 32.23 27.78 30.46 22.94 11.84%
EPS 9.03 13.99 16.14 5.58 4.05 4.68 4.30 12.59%
DPS 4.56 5.80 8.68 2.79 2.02 1.99 1.42 20.51%
NAPS 1.3681 0.9433 0.8828 0.681 0.6189 0.5683 0.5405 16.01%
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 5.04 2.72 4.77 3.28 2.67 2.03 2.78 9.98%
P/EPS 25.77 10.84 16.05 18.96 18.28 13.22 14.81 9.26%
EY 3.88 9.22 6.23 5.27 5.47 7.56 6.75 -8.47%
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 - 30/05/07 30/05/06 18/05/05 26/02/04 -
Price 2.40 2.72 0.00 2.07 1.44 1.05 1.22 -
P/RPS 4.74 3.54 0.00 3.98 3.00 1.96 3.03 7.41%
P/EPS 24.25 14.11 0.00 22.95 20.57 12.74 16.14 6.72%
EY 4.12 7.09 0.00 4.36 4.86 7.85 6.20 -6.32%
DY 2.08 2.94 0.00 2.17 2.43 3.33 2.05 0.23%
P/NAPS 1.60 2.09 0.00 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