[IJMPLNT] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 355.42%
YoY- 131.0%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 223,809 202,020 136,165 75,450 28,933 5,540 10,278 678.33%
PBT 56,606 54,032 31,972 15,846 4,537 -7,823 -22,179 -
Tax -15,642 -16,153 -10,476 -6,273 -2,435 -74 -1,169 462.72%
NP 40,964 37,879 21,496 9,573 2,102 -7,897 -23,348 -
-
NP to SH 40,964 37,879 21,496 9,573 2,102 -7,897 -23,348 -
-
Tax Rate 27.63% 29.90% 32.77% 39.59% 53.67% - - -
Total Cost 182,845 164,141 114,669 65,877 26,831 13,437 33,626 208.90%
-
Net Worth 478,800 475,958 480,927 0 -299,370 232,406 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 12,525 12,525 - - - - - -
Div Payout % 30.58% 33.07% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 478,800 475,958 480,927 0 -299,370 232,406 0 -
NOSH 498,750 501,009 500,966 347,488 97,198 97,241 97,244 197.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.30% 18.75% 15.79% 12.69% 7.27% -142.55% -227.16% -
ROE 8.56% 7.96% 4.47% 0.00% 0.00% -3.40% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.87 40.32 27.18 21.71 29.77 5.70 10.57 161.94%
EPS 8.21 7.56 4.29 2.75 2.16 -8.12 -24.01 -
DPS 2.51 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.96 0.00 -3.08 2.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 347,488
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.42 22.94 15.46 8.57 3.29 0.63 1.17 677.16%
EPS 4.65 4.30 2.44 1.09 0.24 -0.90 -2.65 -
DPS 1.42 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5405 0.5461 0.00 -0.34 0.2639 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 1.34 1.12 0.79 0.00 0.00 0.00 0.00 -
P/RPS 2.99 2.78 2.91 0.00 0.00 0.00 0.00 -
P/EPS 16.31 14.81 18.41 0.00 0.00 0.00 0.00 -
EY 6.13 6.75 5.43 0.00 0.00 0.00 0.00 -
DY 1.87 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 0.82 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 29/11/02 -
Price 1.21 1.22 1.16 0.83 0.00 0.00 0.00 -
P/RPS 2.70 3.03 4.27 3.82 0.00 0.00 0.00 -
P/EPS 14.73 16.14 27.03 30.13 0.00 0.00 0.00 -
EY 6.79 6.20 3.70 3.32 0.00 0.00 0.00 -
DY 2.08 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.28 1.21 0.00 0.00 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