[IJMPLNT] QoQ 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 202,888 202,020 181,553 150,900 115,732 19,986 19,809 370.95%
PBT 28,444 54,032 42,629 31,692 18,148 -47,679 -49,445 -
Tax -7,696 -16,153 -13,968 -12,546 -9,740 -554 -953 302.00%
NP 20,748 37,879 28,661 19,146 8,408 -48,233 -50,398 -
-
NP to SH 20,748 37,879 28,661 19,146 8,408 -48,233 -50,398 -
-
Tax Rate 27.06% 29.90% 32.77% 39.59% 53.67% - - -
Total Cost 182,140 164,141 152,892 131,754 107,324 68,219 70,207 88.69%
-
Net Worth 478,800 388,188 363,953 323,741 -299,370 -291,673 -280,964 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 10,215 - - - - - -
Div Payout % - 26.97% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 478,800 388,188 363,953 323,741 -299,370 -291,673 -280,964 -
NOSH 498,750 408,619 379,118 348,109 97,198 97,224 97,219 197.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.23% 18.75% 15.79% 12.69% 7.27% -241.33% -254.42% -
ROE 4.33% 9.76% 7.88% 5.91% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.68 49.44 47.89 43.35 119.07 20.56 20.38 58.46%
EPS 4.16 9.27 7.56 5.50 4.20 -49.61 -51.84 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.96 0.93 -3.08 -3.00 -2.89 -
Adjusted Per Share Value based on latest NOSH - 347,488
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.04 22.94 20.62 17.14 13.14 2.27 2.25 370.88%
EPS 2.36 4.30 3.25 2.17 0.95 -5.48 -5.72 -
DPS 0.00 1.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.4408 0.4133 0.3676 -0.34 -0.3312 -0.3191 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 1.34 1.12 0.79 0.00 0.00 0.00 0.00 -
P/RPS 3.29 2.27 1.65 0.00 0.00 0.00 0.00 -
P/EPS 32.21 12.08 10.45 0.00 0.00 0.00 0.00 -
EY 3.10 8.28 9.57 0.00 0.00 0.00 0.00 -
DY 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 0.82 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 29/11/02 -
Price 1.21 1.22 1.16 0.83 0.00 0.00 0.00 -
P/RPS 2.97 2.47 2.42 1.91 0.00 0.00 0.00 -
P/EPS 29.09 13.16 15.34 15.09 0.00 0.00 0.00 -
EY 3.44 7.60 6.52 6.63 0.00 0.00 0.00 -
DY 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.28 1.21 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