[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 49.7%
YoY- 156.87%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 280,317 254,661 284,450 181,553 19,809 26,476 48,166 32.52%
PBT 66,912 58,644 70,328 42,629 -49,445 -28,881 -16,556 -
Tax -20,202 -16,442 -20,001 -13,968 -953 -508 16,556 -
NP 46,709 42,201 50,326 28,661 -50,398 -29,389 0 -
-
NP to SH 46,692 42,184 50,326 28,661 -50,398 -29,389 -17,914 -
-
Tax Rate 30.19% 28.04% 28.44% 32.77% - - - -
Total Cost 233,608 212,460 234,124 152,892 70,207 55,865 48,166 28.71%
-
Net Worth 573,907 534,017 511,572 363,953 -280,964 -211,961 -140,971 -
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 23,405 - - - - -
Div Payout % - - 46.51% - - - - -
Equity
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 573,907 534,017 511,572 363,953 -280,964 -211,961 -140,971 -
NOSH 531,396 503,789 501,542 379,118 97,219 97,229 97,221 31.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.66% 16.57% 17.69% 15.79% -254.42% -111.00% 0.00% -
ROE 8.14% 7.90% 9.84% 7.88% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.75 50.55 56.72 47.89 20.38 27.23 49.54 1.00%
EPS 8.79 8.37 10.03 7.56 -51.84 -30.23 -18.43 -
DPS 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.02 0.96 -2.89 -2.18 -1.45 -
Adjusted Per Share Value based on latest NOSH - 500,966
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.83 28.92 32.30 20.62 2.25 3.01 5.47 32.52%
EPS 5.30 4.79 5.72 3.25 -5.72 -3.34 -2.03 -
DPS 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
NAPS 0.6517 0.6064 0.5809 0.4133 -0.3191 -0.2407 -0.1601 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/09/03 - - - -
Price 1.77 1.10 1.22 0.79 0.00 0.00 0.00 -
P/RPS 3.36 2.18 2.15 1.65 0.00 0.00 0.00 -
P/EPS 20.14 13.14 12.16 10.45 0.00 0.00 0.00 -
EY 4.96 7.61 8.22 9.57 0.00 0.00 0.00 -
DY 0.00 0.00 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.20 0.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 22/02/06 25/02/05 13/11/03 29/11/02 30/11/01 29/11/00 -
Price 1.77 1.15 1.05 1.16 0.00 0.00 0.00 -
P/RPS 3.36 2.28 1.85 2.42 0.00 0.00 0.00 -
P/EPS 20.14 13.73 10.46 15.34 0.00 0.00 0.00 -
EY 4.96 7.28 9.56 6.52 0.00 0.00 0.00 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.08 1.03 1.21 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