[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 16.04%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 238,598 244,572 318,936 284,450 268,758 236,028 202,888 11.40%
PBT 49,294 42,508 65,140 70,328 60,844 40,594 28,444 44.23%
Tax -13,708 -11,604 -18,705 -20,001 -17,474 -10,962 -7,696 46.88%
NP 35,586 30,904 46,435 50,326 43,370 29,632 20,748 43.23%
-
NP to SH 35,568 30,888 46,435 50,326 43,370 29,632 20,748 43.19%
-
Tax Rate 27.81% 27.30% 28.72% 28.44% 28.72% 27.00% 27.06% -
Total Cost 203,012 213,668 272,501 234,124 225,388 206,396 182,140 7.49%
-
Net Worth 522,467 511,457 501,457 511,572 496,329 485,524 478,800 5.98%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 17,551 23,405 - - - -
Div Payout % - - 37.80% 46.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 522,467 511,457 501,457 511,572 496,329 485,524 478,800 5.98%
NOSH 502,372 501,428 501,457 501,542 501,343 500,540 498,750 0.48%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.91% 12.64% 14.56% 17.69% 16.14% 12.55% 10.23% -
ROE 6.81% 6.04% 9.26% 9.84% 8.74% 6.10% 4.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.49 48.78 63.60 56.72 53.61 47.15 40.68 10.85%
EPS 7.08 6.16 9.26 10.03 8.64 5.92 4.16 42.50%
DPS 0.00 0.00 3.50 4.67 0.00 0.00 0.00 -
NAPS 1.04 1.02 1.00 1.02 0.99 0.97 0.96 5.47%
Adjusted Per Share Value based on latest NOSH - 501,874
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.10 27.77 36.22 32.30 30.52 26.80 23.04 11.41%
EPS 4.04 3.51 5.27 5.72 4.93 3.37 2.36 43.05%
DPS 0.00 0.00 1.99 2.66 0.00 0.00 0.00 -
NAPS 0.5933 0.5808 0.5695 0.5809 0.5636 0.5514 0.5437 5.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.23 1.06 1.09 1.22 1.23 1.12 1.34 -
P/RPS 2.59 2.17 1.71 2.15 2.29 2.38 3.29 -14.72%
P/EPS 17.37 17.21 11.77 12.16 14.22 18.92 32.21 -33.72%
EY 5.76 5.81 8.50 8.22 7.03 5.29 3.10 51.08%
DY 0.00 0.00 3.21 3.83 0.00 0.00 0.00 -
P/NAPS 1.18 1.04 1.09 1.20 1.24 1.15 1.40 -10.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 10/08/05 18/05/05 25/02/05 24/11/04 13/08/04 19/05/04 -
Price 1.17 1.11 1.05 1.05 1.24 1.11 1.21 -
P/RPS 2.46 2.28 1.65 1.85 2.31 2.35 2.97 -11.79%
P/EPS 16.53 18.02 11.34 10.46 14.33 18.75 29.09 -31.37%
EY 6.05 5.55 8.82 9.56 6.98 5.33 3.44 45.65%
DY 0.00 0.00 3.33 4.44 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 1.05 1.03 1.25 1.14 1.26 -6.99%

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