[IJMPLNT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 76.21%
YoY- 579.66%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 250,956 244,584 223,809 202,020 136,165 75,450 28,933 320.49%
PBT 59,593 58,483 56,606 54,032 31,972 15,846 4,537 454.09%
Tax -16,338 -15,361 -15,642 -16,153 -10,476 -6,273 -2,435 254.50%
NP 43,255 43,122 40,964 37,879 21,496 9,573 2,102 646.80%
-
NP to SH 43,255 43,122 40,964 37,879 21,496 9,573 2,102 646.80%
-
Tax Rate 27.42% 26.27% 27.63% 29.90% 32.77% 39.59% 53.67% -
Total Cost 207,701 201,462 182,845 164,141 114,669 65,877 26,831 289.86%
-
Net Worth 497,309 486,465 478,800 475,958 480,927 0 -299,370 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,525 12,525 12,525 12,525 - - - -
Div Payout % 28.96% 29.05% 30.58% 33.07% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 497,309 486,465 478,800 475,958 480,927 0 -299,370 -
NOSH 502,333 501,510 498,750 501,009 500,966 347,488 97,198 198.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.24% 17.63% 18.30% 18.75% 15.79% 12.69% 7.27% -
ROE 8.70% 8.86% 8.56% 7.96% 4.47% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.96 48.77 44.87 40.32 27.18 21.71 29.77 41.08%
EPS 8.61 8.60 8.21 7.56 4.29 2.75 2.16 150.76%
DPS 2.50 2.50 2.51 2.50 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.96 0.95 0.96 0.00 -3.08 -
Adjusted Per Share Value based on latest NOSH - 501,009
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.50 27.78 25.42 22.94 15.46 8.57 3.29 320.13%
EPS 4.91 4.90 4.65 4.30 2.44 1.09 0.24 643.91%
DPS 1.42 1.42 1.42 1.42 0.00 0.00 0.00 -
NAPS 0.5648 0.5524 0.5437 0.5405 0.5461 0.00 -0.34 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 1.23 1.12 1.34 1.12 0.79 0.00 0.00 -
P/RPS 2.46 2.30 2.99 2.78 2.91 0.00 0.00 -
P/EPS 14.28 13.03 16.31 14.81 18.41 0.00 0.00 -
EY 7.00 7.68 6.13 6.75 5.43 0.00 0.00 -
DY 2.03 2.23 1.87 2.23 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.40 1.18 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 -
Price 1.24 1.11 1.21 1.22 1.16 0.83 0.00 -
P/RPS 2.48 2.28 2.70 3.03 4.27 3.82 0.00 -
P/EPS 14.40 12.91 14.73 16.14 27.03 30.13 0.00 -
EY 6.94 7.75 6.79 6.20 3.70 3.32 0.00 -
DY 2.02 2.25 2.08 2.05 0.00 0.00 0.00 -
P/NAPS 1.25 1.14 1.26 1.28 1.21 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