[IJMPLNT] QoQ Cumulative 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- 0.88%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 61,143 318,936 213,338 134,379 118,014 50,722 202,020 -54.95%
PBT 10,627 65,140 52,746 30,422 20,297 7,111 54,032 -66.21%
Tax -2,901 -18,705 -15,001 -8,737 -5,481 -1,924 -16,153 -68.20%
NP 7,726 46,435 37,745 21,685 14,816 5,187 37,879 -65.38%
-
NP to SH 7,722 46,435 37,745 21,685 14,816 5,187 37,879 -65.39%
-
Tax Rate 27.30% 28.72% 28.44% 28.72% 27.00% 27.06% 29.90% -
Total Cost 53,417 272,501 175,593 112,694 103,198 45,535 164,141 -52.71%
-
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 17,553 - - - 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 1.51% 9.26% 7.38% 4.37% 3.05% 1.08% 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 12.19 63.60 42.54 26.80 23.58 10.17 49.44 -60.71%
EPS 1.54 9.26 7.52 4.32 2.96 1.04 9.27 -69.81%
DPS 0.00 3.50 3.50 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 6.94 36.22 24.23 15.26 13.40 5.76 22.94 -54.96%
EPS 0.88 5.27 4.29 2.46 1.68 0.59 4.30 -65.30%
DPS 0.00 1.99 1.99 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 8.69 1.71 2.87 4.59 4.75 13.18 2.27 144.91%
P/EPS 68.83 11.77 16.21 28.44 37.84 128.85 12.08 219.35%
EY 1.45 8.50 6.17 3.52 2.64 0.78 8.28 -68.73%
DY 0.00 3.21 2.87 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 9.10 1.65 2.47 4.63 4.71 11.90 2.47 138.73%
P/EPS 72.08 11.34 13.95 28.67 37.50 116.35 13.16 211.04%
EY 1.39 8.82 7.17 3.49 2.67 0.86 7.60 -67.81%
DY 0.00 3.33 3.33 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