[IJMPLNT] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -7.73%
YoY- 123.8%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 254,661 238,598 244,572 318,936 284,450 268,758 236,028 5.18%
PBT 58,644 49,294 42,508 65,140 70,328 60,844 40,594 27.70%
Tax -16,442 -13,708 -11,604 -18,705 -20,001 -17,474 -10,962 30.93%
NP 42,201 35,586 30,904 46,435 50,326 43,370 29,632 26.50%
-
NP to SH 42,184 35,568 30,888 46,435 50,326 43,370 29,632 26.46%
-
Tax Rate 28.04% 27.81% 27.30% 28.72% 28.44% 28.72% 27.00% -
Total Cost 212,460 203,012 213,668 272,501 234,124 225,388 206,396 1.94%
-
Net Worth 534,017 522,467 511,457 501,457 511,572 496,329 485,524 6.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 17,551 23,405 - - -
Div Payout % - - - 37.80% 46.51% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 534,017 522,467 511,457 501,457 511,572 496,329 485,524 6.53%
NOSH 503,789 502,372 501,428 501,457 501,542 501,343 500,540 0.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.57% 14.91% 12.64% 14.56% 17.69% 16.14% 12.55% -
ROE 7.90% 6.81% 6.04% 9.26% 9.84% 8.74% 6.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.55 47.49 48.78 63.60 56.72 53.61 47.15 4.73%
EPS 8.37 7.08 6.16 9.26 10.03 8.64 5.92 25.89%
DPS 0.00 0.00 0.00 3.50 4.67 0.00 0.00 -
NAPS 1.06 1.04 1.02 1.00 1.02 0.99 0.97 6.07%
Adjusted Per Share Value based on latest NOSH - 500,428
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.92 27.10 27.77 36.22 32.30 30.52 26.80 5.19%
EPS 4.79 4.04 3.51 5.27 5.72 4.93 3.37 26.33%
DPS 0.00 0.00 0.00 1.99 2.66 0.00 0.00 -
NAPS 0.6064 0.5933 0.5808 0.5695 0.5809 0.5636 0.5514 6.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.10 1.23 1.06 1.09 1.22 1.23 1.12 -
P/RPS 2.18 2.59 2.17 1.71 2.15 2.29 2.38 -5.66%
P/EPS 13.14 17.37 17.21 11.77 12.16 14.22 18.92 -21.52%
EY 7.61 5.76 5.81 8.50 8.22 7.03 5.29 27.34%
DY 0.00 0.00 0.00 3.21 3.83 0.00 0.00 -
P/NAPS 1.04 1.18 1.04 1.09 1.20 1.24 1.15 -6.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 11/11/05 10/08/05 18/05/05 25/02/05 24/11/04 13/08/04 -
Price 1.15 1.17 1.11 1.05 1.05 1.24 1.11 -
P/RPS 2.28 2.46 2.28 1.65 1.85 2.31 2.35 -1.99%
P/EPS 13.73 16.53 18.02 11.34 10.46 14.33 18.75 -18.71%
EY 7.28 6.05 5.55 8.82 9.56 6.98 5.33 23.03%
DY 0.00 0.00 0.00 3.33 4.44 0.00 0.00 -
P/NAPS 1.08 1.13 1.09 1.05 1.03 1.25 1.14 -3.53%

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