[IJMPLNT] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -78.19%
YoY- -32.47%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 71,697 58,156 61,143 54,876 78,959 67,087 67,292 4.30%
PBT 19,336 14,019 10,627 5,283 22,324 17,236 13,186 28.98%
Tax -5,478 -3,953 -2,901 -1,780 -6,264 -5,180 -3,557 33.25%
NP 13,858 10,066 7,726 3,503 16,060 12,056 9,629 27.38%
-
NP to SH 13,854 10,062 7,722 3,503 16,060 12,056 9,629 27.36%
-
Tax Rate 28.33% 28.20% 27.30% 33.69% 28.06% 30.05% 26.98% -
Total Cost 57,839 48,090 53,417 51,373 62,899 55,031 57,663 0.20%
-
Net Worth 535,957 523,223 511,457 500,428 511,912 497,309 486,465 6.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 17,565 - - -
Div Payout % - - - - 109.37% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 535,957 523,223 511,457 500,428 511,912 497,309 486,465 6.65%
NOSH 505,620 503,100 501,428 500,428 501,874 502,333 501,510 0.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.33% 17.31% 12.64% 6.38% 20.34% 17.97% 14.31% -
ROE 2.58% 1.92% 1.51% 0.70% 3.14% 2.42% 1.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.18 11.56 12.19 10.97 15.73 13.36 13.42 3.73%
EPS 2.74 2.00 1.54 0.70 3.20 2.40 1.92 26.67%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.06 1.04 1.02 1.00 1.02 0.99 0.97 6.07%
Adjusted Per Share Value based on latest NOSH - 500,428
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.14 6.60 6.94 6.23 8.97 7.62 7.64 4.30%
EPS 1.57 1.14 0.88 0.40 1.82 1.37 1.09 27.45%
DPS 0.00 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 0.6086 0.5942 0.5808 0.5683 0.5813 0.5648 0.5524 6.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.10 1.23 1.06 1.09 1.22 1.23 1.12 -
P/RPS 7.76 10.64 8.69 9.94 7.75 9.21 8.35 -4.75%
P/EPS 40.15 61.50 68.83 155.71 38.13 51.25 58.33 -21.98%
EY 2.49 1.63 1.45 0.64 2.62 1.95 1.71 28.38%
DY 0.00 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 1.04 1.18 1.04 1.09 1.20 1.24 1.15 -6.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 11/11/05 10/08/05 18/05/05 25/02/05 24/11/04 13/08/04 -
Price 1.15 1.17 1.11 1.05 1.05 1.24 1.11 -
P/RPS 8.11 10.12 9.10 9.58 6.67 9.28 8.27 -1.29%
P/EPS 41.97 58.50 72.08 150.00 32.81 51.67 57.81 -19.17%
EY 2.38 1.71 1.39 0.67 3.05 1.94 1.73 23.62%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.08 1.13 1.09 1.05 1.03 1.25 1.14 -3.53%

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