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

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 85.64%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 54,876 78,959 67,087 67,292 50,722 65,855 60,715 -6.51%
PBT 5,283 22,324 17,236 13,186 7,111 22,060 16,126 -52.44%
Tax -1,780 -6,264 -5,180 -3,557 -1,924 -5,677 -4,203 -43.57%
NP 3,503 16,060 12,056 9,629 5,187 16,383 11,923 -55.77%
-
NP to SH 3,503 16,060 12,056 9,629 5,187 16,383 11,923 -55.77%
-
Tax Rate 33.69% 28.06% 30.05% 26.98% 27.06% 25.73% 26.06% -
Total Cost 51,373 62,899 55,031 57,663 45,535 49,472 48,792 3.49%
-
Net Worth 500,428 511,912 497,309 486,465 478,800 475,958 480,927 2.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 17,565 - - - 12,525 - -
Div Payout % - 109.37% - - - 76.45% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 500,428 511,912 497,309 486,465 478,800 475,958 480,927 2.68%
NOSH 500,428 501,874 502,333 501,510 498,750 501,009 500,966 -0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.38% 20.34% 17.97% 14.31% 10.23% 24.88% 19.64% -
ROE 0.70% 3.14% 2.42% 1.98% 1.08% 3.44% 2.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.97 15.73 13.36 13.42 10.17 13.14 12.12 -6.42%
EPS 0.70 3.20 2.40 1.92 1.04 3.27 2.38 -55.74%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.02 0.99 0.97 0.96 0.95 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 501,510
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.23 8.97 7.62 7.64 5.76 7.48 6.89 -6.48%
EPS 0.40 1.82 1.37 1.09 0.59 1.86 1.35 -55.52%
DPS 0.00 1.99 0.00 0.00 0.00 1.42 0.00 -
NAPS 0.5683 0.5813 0.5648 0.5524 0.5437 0.5405 0.5461 2.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.09 1.22 1.23 1.12 1.34 1.12 0.79 -
P/RPS 9.94 7.75 9.21 8.35 13.18 8.52 6.52 32.42%
P/EPS 155.71 38.13 51.25 58.33 128.85 34.25 33.19 179.98%
EY 0.64 2.62 1.95 1.71 0.78 2.92 3.01 -64.34%
DY 0.00 2.87 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.09 1.20 1.24 1.15 1.40 1.18 0.82 20.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 -
Price 1.05 1.05 1.24 1.11 1.21 1.22 1.16 -
P/RPS 9.58 6.67 9.28 8.27 11.90 9.28 9.57 0.06%
P/EPS 150.00 32.81 51.67 57.81 116.35 37.31 48.74 111.43%
EY 0.67 3.05 1.94 1.73 0.86 2.68 2.05 -52.52%
DY 0.00 3.33 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.05 1.03 1.25 1.14 1.26 1.28 1.21 -9.01%

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