[IJMPLNT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.59%
YoY- 154.23%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 67,292 50,722 65,855 60,715 46,517 28,933 5,129 457.14%
PBT 13,186 7,111 22,060 16,126 11,309 4,537 -10,595 -
Tax -3,557 -1,924 -5,677 -4,203 -3,838 -2,435 161 -
NP 9,629 5,187 16,383 11,923 7,471 2,102 -10,434 -
-
NP to SH 9,629 5,187 16,383 11,923 7,471 2,102 -10,434 -
-
Tax Rate 26.98% 27.06% 25.73% 26.06% 33.94% 53.67% - -
Total Cost 57,663 45,535 49,472 48,792 39,046 26,831 15,563 139.63%
-
Net Worth 486,465 478,800 475,958 480,927 323,164 -299,370 -291,724 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 12,525 - - - - -
Div Payout % - - 76.45% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 486,465 478,800 475,958 480,927 323,164 -299,370 -291,724 -
NOSH 501,510 498,750 501,009 500,966 347,488 97,198 97,241 198.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.31% 10.23% 24.88% 19.64% 16.06% 7.27% -203.43% -
ROE 1.98% 1.08% 3.44% 2.48% 2.31% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.42 10.17 13.14 12.12 13.39 29.77 5.27 86.58%
EPS 1.92 1.04 3.27 2.38 2.15 1.05 -10.73 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.96 0.93 -3.08 -3.00 -
Adjusted Per Share Value based on latest NOSH - 500,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.64 5.76 7.48 6.89 5.28 3.29 0.58 458.63%
EPS 1.09 0.59 1.86 1.35 0.85 0.24 -1.18 -
DPS 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.5524 0.5437 0.5405 0.5461 0.367 -0.34 -0.3313 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.12 1.34 1.12 0.79 0.00 0.00 0.00 -
P/RPS 8.35 13.18 8.52 6.52 0.00 0.00 0.00 -
P/EPS 58.33 128.85 34.25 33.19 0.00 0.00 0.00 -
EY 1.71 0.78 2.92 3.01 0.00 0.00 0.00 -
DY 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 1.18 0.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 -
Price 1.11 1.21 1.22 1.16 0.83 0.00 0.00 -
P/RPS 8.27 11.90 9.28 9.57 6.20 0.00 0.00 -
P/EPS 57.81 116.35 37.31 48.74 38.60 0.00 0.00 -
EY 1.73 0.86 2.68 2.05 2.59 0.00 0.00 -
DY 0.00 0.00 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.26 1.28 1.21 0.89 0.00 0.00 -

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