[IJMPLNT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.27%
YoY- 350.45%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 251,756 253,134 250,956 244,584 75,450 16,842 34,168 49.06%
PBT 56,398 52,253 59,593 58,483 15,846 -29,572 -32,822 -
Tax -17,994 -14,898 -16,338 -15,361 -6,273 -1,311 32,822 -
NP 38,404 37,355 43,255 43,122 9,573 -30,883 0 -
-
NP to SH 38,389 37,347 43,255 43,122 9,573 -30,883 -34,548 -
-
Tax Rate 31.91% 28.51% 27.42% 26.27% 39.59% - - -
Total Cost 213,352 215,779 207,701 201,462 65,877 47,725 34,168 44.21%
-
Net Worth 514,607 523,223 497,309 486,465 0 0 -204,198 -
Dividend
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,827 17,565 12,525 12,525 - - - -
Div Payout % 46.44% 47.03% 28.96% 29.05% - - - -
Equity
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 514,607 523,223 497,309 486,465 0 0 -204,198 -
NOSH 514,607 503,100 502,333 501,510 347,488 97,223 97,237 39.52%
Ratio Analysis
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.25% 14.76% 17.24% 17.63% 12.69% -183.37% 0.00% -
ROE 7.46% 7.14% 8.70% 8.86% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 48.92 50.31 49.96 48.77 21.71 17.32 35.14 6.83%
EPS 7.46 7.42 8.61 8.60 2.75 -31.76 -35.53 -
DPS 3.46 3.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.04 0.99 0.97 0.00 0.00 -2.10 -
Adjusted Per Share Value based on latest NOSH - 501,510
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.59 28.75 28.50 27.78 8.57 1.91 3.88 49.06%
EPS 4.36 4.24 4.91 4.90 1.09 -3.51 -3.92 -
DPS 2.02 1.99 1.42 1.42 0.00 0.00 0.00 -
NAPS 0.5844 0.5942 0.5648 0.5524 0.00 0.00 -0.2319 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/09/05 30/09/04 30/06/04 - - - -
Price 1.42 1.23 1.23 1.12 0.00 0.00 0.00 -
P/RPS 2.90 2.44 2.46 2.30 0.00 0.00 0.00 -
P/EPS 19.04 16.57 14.28 13.03 0.00 0.00 0.00 -
EY 5.25 6.04 7.00 7.68 0.00 0.00 0.00 -
DY 2.44 2.85 2.03 2.23 0.00 0.00 0.00 -
P/NAPS 1.42 1.18 1.24 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 23/08/02 30/08/01 -
Price 1.68 1.17 1.24 1.11 0.83 0.00 0.00 -
P/RPS 3.43 2.33 2.48 2.28 3.82 0.00 0.00 -
P/EPS 22.52 15.76 14.40 12.91 30.13 0.00 0.00 -
EY 4.44 6.34 6.94 7.75 3.32 0.00 0.00 -
DY 2.06 2.99 2.02 2.25 0.00 0.00 0.00 -
P/NAPS 1.68 1.13 1.25 1.14 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