[IJMPLNT] YoY Cumulative 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- 124.55%
YoY- 156.87%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 210,238 190,996 213,338 136,165 14,857 19,857 36,125 32.52%
PBT 50,184 43,983 52,746 31,972 -37,084 -21,661 -12,417 -
Tax -15,152 -12,332 -15,001 -10,476 -715 -381 12,417 -
NP 35,032 31,651 37,745 21,496 -37,799 -22,042 0 -
-
NP to SH 35,019 31,638 37,745 21,496 -37,799 -22,042 -13,436 -
-
Tax Rate 30.19% 28.04% 28.44% 32.77% - - - -
Total Cost 175,206 159,345 175,593 114,669 52,656 41,899 36,125 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 - - 17,553 - - - - -
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 6.10% 5.92% 7.38% 5.91% 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 39.56 37.91 42.54 35.92 15.28 20.42 37.16 1.00%
EPS 6.59 6.28 7.52 5.67 -38.88 -22.67 -13.82 -
DPS 0.00 0.00 3.50 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 23.87 21.69 24.23 15.46 1.69 2.25 4.10 32.53%
EPS 3.98 3.59 4.29 2.44 -4.29 -2.50 -1.53 -
DPS 0.00 0.00 1.99 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 4.47 2.90 2.87 2.20 0.00 0.00 0.00 -
P/EPS 26.86 17.52 16.21 13.93 0.00 0.00 0.00 -
EY 3.72 5.71 6.17 7.18 0.00 0.00 0.00 -
DY 0.00 0.00 2.87 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 4.47 3.03 2.47 3.23 0.00 0.00 0.00 -
P/EPS 26.86 18.31 13.95 20.46 0.00 0.00 0.00 -
EY 3.72 5.46 7.17 4.89 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 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