[IJMPLNT] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 46.36%
YoY- 51.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 244,572 318,936 284,450 268,758 236,028 202,888 202,020 13.60%
PBT 42,508 65,140 70,328 60,844 40,594 28,444 54,032 -14.79%
Tax -11,604 -18,705 -20,001 -17,474 -10,962 -7,696 -16,153 -19.80%
NP 30,904 46,435 50,326 43,370 29,632 20,748 37,879 -12.69%
-
NP to SH 30,888 46,435 50,326 43,370 29,632 20,748 37,879 -12.72%
-
Tax Rate 27.30% 28.72% 28.44% 28.72% 27.00% 27.06% 29.90% -
Total Cost 213,668 272,501 234,124 225,388 206,396 182,140 164,141 19.23%
-
Net Worth 511,457 501,457 511,572 496,329 485,524 478,800 388,188 20.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 17,551 23,405 - - - 10,215 -
Div Payout % - 37.80% 46.51% - - - 26.97% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 511,457 501,457 511,572 496,329 485,524 478,800 388,188 20.20%
NOSH 501,428 501,457 501,542 501,343 500,540 498,750 408,619 14.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.64% 14.56% 17.69% 16.14% 12.55% 10.23% 18.75% -
ROE 6.04% 9.26% 9.84% 8.74% 6.10% 4.33% 9.76% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 48.78 63.60 56.72 53.61 47.15 40.68 49.44 -0.89%
EPS 6.16 9.26 10.03 8.64 5.92 4.16 9.27 -23.86%
DPS 0.00 3.50 4.67 0.00 0.00 0.00 2.50 -
NAPS 1.02 1.00 1.02 0.99 0.97 0.96 0.95 4.85%
Adjusted Per Share Value based on latest NOSH - 502,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.77 36.22 32.30 30.52 26.80 23.04 22.94 13.59%
EPS 3.51 5.27 5.72 4.93 3.37 2.36 4.30 -12.66%
DPS 0.00 1.99 2.66 0.00 0.00 0.00 1.16 -
NAPS 0.5808 0.5695 0.5809 0.5636 0.5514 0.5437 0.4408 20.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.06 1.09 1.22 1.23 1.12 1.34 1.12 -
P/RPS 2.17 1.71 2.15 2.29 2.38 3.29 2.27 -2.96%
P/EPS 17.21 11.77 12.16 14.22 18.92 32.21 12.08 26.63%
EY 5.81 8.50 8.22 7.03 5.29 3.10 8.28 -21.05%
DY 0.00 3.21 3.83 0.00 0.00 0.00 2.23 -
P/NAPS 1.04 1.09 1.20 1.24 1.15 1.40 1.18 -8.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 18/05/05 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 -
Price 1.11 1.05 1.05 1.24 1.11 1.21 1.22 -
P/RPS 2.28 1.65 1.85 2.31 2.35 2.97 2.47 -5.20%
P/EPS 18.02 11.34 10.46 14.33 18.75 29.09 13.16 23.33%
EY 5.55 8.82 9.56 6.98 5.33 3.44 7.60 -18.92%
DY 0.00 3.33 4.44 0.00 0.00 0.00 2.05 -
P/NAPS 1.09 1.05 1.03 1.25 1.14 1.26 1.28 -10.16%

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