[IJMPLNT] YoY Annualized Quarter 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- 127.71%
YoY- 160.55%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 238,598 268,758 236,028 150,900 20,034 26,130 49,254 35.02%
PBT 49,294 60,844 40,594 31,692 -31,240 -28,536 -18,472 -
Tax -13,708 -17,474 -10,962 -12,546 31,240 28,536 18,472 -
NP 35,586 43,370 29,632 19,146 0 0 0 -
-
NP to SH 35,568 43,370 29,632 19,146 -31,622 -29,014 -19,818 -
-
Tax Rate 27.81% 28.72% 27.00% 39.59% - - - -
Total Cost 203,012 225,388 206,396 131,754 20,034 26,130 49,254 30.93%
-
Net Worth 522,467 496,329 485,524 323,741 -243,096 -204,186 -137,111 -
Dividend
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 522,467 496,329 485,524 323,741 -243,096 -204,186 -137,111 -
NOSH 502,372 501,343 500,540 348,109 97,238 97,231 97,242 36.68%
Ratio Analysis
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.91% 16.14% 12.55% 12.69% 0.00% 0.00% 0.00% -
ROE 6.81% 8.74% 6.10% 5.91% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.49 53.61 47.15 43.35 20.60 26.87 50.65 -1.21%
EPS 7.08 8.64 5.92 5.50 -32.52 -29.84 -20.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.99 0.97 0.93 -2.50 -2.10 -1.41 -
Adjusted Per Share Value based on latest NOSH - 347,488
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.10 30.52 26.80 17.14 2.28 2.97 5.59 35.04%
EPS 4.04 4.93 3.37 2.17 -3.59 -3.29 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5933 0.5636 0.5514 0.3676 -0.2761 -0.2319 -0.1557 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/09/05 30/09/04 30/06/04 - - - - -
Price 1.23 1.23 1.12 0.00 0.00 0.00 0.00 -
P/RPS 2.59 2.29 2.38 0.00 0.00 0.00 0.00 -
P/EPS 17.37 14.22 18.92 0.00 0.00 0.00 0.00 -
EY 5.76 7.03 5.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.24 1.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/11/05 24/11/04 13/08/04 19/08/03 23/08/02 30/08/01 29/08/00 -
Price 1.17 1.24 1.11 0.83 0.00 0.00 0.00 -
P/RPS 2.46 2.31 2.35 1.91 0.00 0.00 0.00 -
P/EPS 16.53 14.33 18.75 15.09 0.00 0.00 0.00 -
EY 6.05 6.98 5.33 6.63 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.14 0.89 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