[IJMPLNT] QoQ 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- 33.21%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 58,156 61,143 54,876 78,959 67,087 67,292 50,722 9.53%
PBT 14,019 10,627 5,283 22,324 17,236 13,186 7,111 57.16%
Tax -3,953 -2,901 -1,780 -6,264 -5,180 -3,557 -1,924 61.54%
NP 10,066 7,726 3,503 16,060 12,056 9,629 5,187 55.51%
-
NP to SH 10,062 7,722 3,503 16,060 12,056 9,629 5,187 55.47%
-
Tax Rate 28.20% 27.30% 33.69% 28.06% 30.05% 26.98% 27.06% -
Total Cost 48,090 53,417 51,373 62,899 55,031 57,663 45,535 3.70%
-
Net Worth 523,223 511,457 500,428 511,912 497,309 486,465 478,800 6.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 17,565 - - - -
Div Payout % - - - 109.37% - - - -
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 523,223 511,457 500,428 511,912 497,309 486,465 478,800 6.08%
NOSH 503,100 501,428 500,428 501,874 502,333 501,510 498,750 0.58%
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 17.31% 12.64% 6.38% 20.34% 17.97% 14.31% 10.23% -
ROE 1.92% 1.51% 0.70% 3.14% 2.42% 1.98% 1.08% -
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 11.56 12.19 10.97 15.73 13.36 13.42 10.17 8.90%
EPS 2.00 1.54 0.70 3.20 2.40 1.92 1.04 54.58%
DPS 0.00 0.00 0.00 3.50 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 6.60 6.94 6.23 8.97 7.62 7.64 5.76 9.49%
EPS 1.14 0.88 0.40 1.82 1.37 1.09 0.59 55.07%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.5942 0.5808 0.5683 0.5813 0.5648 0.5524 0.5437 6.09%
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 10.64 8.69 9.94 7.75 9.21 8.35 13.18 -13.28%
P/EPS 61.50 68.83 155.71 38.13 51.25 58.33 128.85 -38.89%
EY 1.63 1.45 0.64 2.62 1.95 1.71 0.78 63.38%
DY 0.00 0.00 0.00 2.87 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 10.12 9.10 9.58 6.67 9.28 8.27 11.90 -10.22%
P/EPS 58.50 72.08 150.00 32.81 51.67 57.81 116.35 -36.74%
EY 1.71 1.39 0.67 3.05 1.94 1.73 0.86 58.05%
DY 0.00 0.00 0.00 3.33 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