[IJMPLNT] QoQ Annualized Quarter 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- 42.82%
YoY- 54.77%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 318,936 284,450 268,758 236,028 202,888 202,020 181,553 45.54%
PBT 65,140 70,328 60,844 40,594 28,444 54,032 42,629 32.63%
Tax -18,705 -20,001 -17,474 -10,962 -7,696 -16,153 -13,968 21.47%
NP 46,435 50,326 43,370 29,632 20,748 37,879 28,661 37.90%
-
NP to SH 46,435 50,326 43,370 29,632 20,748 37,879 28,661 37.90%
-
Tax Rate 28.72% 28.44% 28.72% 27.00% 27.06% 29.90% 32.77% -
Total Cost 272,501 234,124 225,388 206,396 182,140 164,141 152,892 46.94%
-
Net Worth 501,457 511,572 496,329 485,524 478,800 388,188 363,953 23.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,551 23,405 - - - 10,215 - -
Div Payout % 37.80% 46.51% - - - 26.97% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 501,457 511,572 496,329 485,524 478,800 388,188 363,953 23.79%
NOSH 501,457 501,542 501,343 500,540 498,750 408,619 379,118 20.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.56% 17.69% 16.14% 12.55% 10.23% 18.75% 15.79% -
ROE 9.26% 9.84% 8.74% 6.10% 4.33% 9.76% 7.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 63.60 56.72 53.61 47.15 40.68 49.44 47.89 20.79%
EPS 9.26 10.03 8.64 5.92 4.16 9.27 7.56 14.46%
DPS 3.50 4.67 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.02 0.99 0.97 0.96 0.95 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 501,510
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.22 32.30 30.52 26.80 23.04 22.94 20.62 45.53%
EPS 5.27 5.72 4.93 3.37 2.36 4.30 3.25 37.98%
DPS 1.99 2.66 0.00 0.00 0.00 1.16 0.00 -
NAPS 0.5695 0.5809 0.5636 0.5514 0.5437 0.4408 0.4133 23.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.09 1.22 1.23 1.12 1.34 1.12 0.79 -
P/RPS 1.71 2.15 2.29 2.38 3.29 2.27 1.65 2.40%
P/EPS 11.77 12.16 14.22 18.92 32.21 12.08 10.45 8.24%
EY 8.50 8.22 7.03 5.29 3.10 8.28 9.57 -7.59%
DY 3.21 3.83 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.09 1.20 1.24 1.15 1.40 1.18 0.82 20.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 -
Price 1.05 1.05 1.24 1.11 1.21 1.22 1.16 -
P/RPS 1.65 1.85 2.31 2.35 2.97 2.47 2.42 -22.51%
P/EPS 11.34 10.46 14.33 18.75 29.09 13.16 15.34 -18.22%
EY 8.82 9.56 6.98 5.33 3.44 7.60 6.52 22.29%
DY 3.33 4.44 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.05 1.03 1.25 1.14 1.26 1.28 1.21 -9.01%

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