[IJMPLNT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.34%
YoY- 146.76%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 78,959 67,087 67,292 50,722 65,855 60,715 46,517 42.06%
PBT 22,324 17,236 13,186 7,111 22,060 16,126 11,309 57.03%
Tax -6,264 -5,180 -3,557 -1,924 -5,677 -4,203 -3,838 38.41%
NP 16,060 12,056 9,629 5,187 16,383 11,923 7,471 66.17%
-
NP to SH 16,060 12,056 9,629 5,187 16,383 11,923 7,471 66.17%
-
Tax Rate 28.06% 30.05% 26.98% 27.06% 25.73% 26.06% 33.94% -
Total Cost 62,899 55,031 57,663 45,535 49,472 48,792 39,046 37.21%
-
Net Worth 511,912 497,309 486,465 478,800 475,958 480,927 323,164 35.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,565 - - - 12,525 - - -
Div Payout % 109.37% - - - 76.45% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 511,912 497,309 486,465 478,800 475,958 480,927 323,164 35.69%
NOSH 501,874 502,333 501,510 498,750 501,009 500,966 347,488 27.63%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.34% 17.97% 14.31% 10.23% 24.88% 19.64% 16.06% -
ROE 3.14% 2.42% 1.98% 1.08% 3.44% 2.48% 2.31% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.73 13.36 13.42 10.17 13.14 12.12 13.39 11.28%
EPS 3.20 2.40 1.92 1.04 3.27 2.38 2.15 30.20%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.02 0.99 0.97 0.96 0.95 0.96 0.93 6.32%
Adjusted Per Share Value based on latest NOSH - 498,750
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.97 7.62 7.64 5.76 7.48 6.89 5.28 42.14%
EPS 1.82 1.37 1.09 0.59 1.86 1.35 0.85 65.74%
DPS 1.99 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 0.5813 0.5648 0.5524 0.5437 0.5405 0.5461 0.367 35.69%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.22 1.23 1.12 1.34 1.12 0.79 0.00 -
P/RPS 7.75 9.21 8.35 13.18 8.52 6.52 0.00 -
P/EPS 38.13 51.25 58.33 128.85 34.25 33.19 0.00 -
EY 2.62 1.95 1.71 0.78 2.92 3.01 0.00 -
DY 2.87 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 1.20 1.24 1.15 1.40 1.18 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 -
Price 1.05 1.24 1.11 1.21 1.22 1.16 0.83 -
P/RPS 6.67 9.28 8.27 11.90 9.28 9.57 6.20 4.96%
P/EPS 32.81 51.67 57.81 116.35 37.31 48.74 38.60 -10.22%
EY 3.05 1.94 1.73 0.86 2.68 2.05 2.59 11.45%
DY 3.33 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 1.03 1.25 1.14 1.26 1.28 1.21 0.89 10.18%

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