[IJMPLNT] QoQ 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 236,028 202,888 202,020 181,553 150,900 115,732 19,986 419.37%
PBT 40,594 28,444 54,032 42,629 31,692 18,148 -47,679 -
Tax -10,962 -7,696 -16,153 -13,968 -12,546 -9,740 -554 632.89%
NP 29,632 20,748 37,879 28,661 19,146 8,408 -48,233 -
-
NP to SH 29,632 20,748 37,879 28,661 19,146 8,408 -48,233 -
-
Tax Rate 27.00% 27.06% 29.90% 32.77% 39.59% 53.67% - -
Total Cost 206,396 182,140 164,141 152,892 131,754 107,324 68,219 109.32%
-
Net Worth 485,524 478,800 388,188 363,953 323,741 -299,370 -291,673 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 10,215 - - - - -
Div Payout % - - 26.97% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 485,524 478,800 388,188 363,953 323,741 -299,370 -291,673 -
NOSH 500,540 498,750 408,619 379,118 348,109 97,198 97,224 198.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.55% 10.23% 18.75% 15.79% 12.69% 7.27% -241.33% -
ROE 6.10% 4.33% 9.76% 7.88% 5.91% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.15 40.68 49.44 47.89 43.35 119.07 20.56 73.99%
EPS 5.92 4.16 9.27 7.56 5.50 4.20 -49.61 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.96 0.93 -3.08 -3.00 -
Adjusted Per Share Value based on latest NOSH - 500,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.80 23.04 22.94 20.62 17.14 13.14 2.27 419.26%
EPS 3.37 2.36 4.30 3.25 2.17 0.95 -5.48 -
DPS 0.00 0.00 1.16 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5437 0.4408 0.4133 0.3676 -0.34 -0.3312 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.12 1.34 1.12 0.79 0.00 0.00 0.00 -
P/RPS 2.38 3.29 2.27 1.65 0.00 0.00 0.00 -
P/EPS 18.92 32.21 12.08 10.45 0.00 0.00 0.00 -
EY 5.29 3.10 8.28 9.57 0.00 0.00 0.00 -
DY 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 1.18 0.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 -
Price 1.11 1.21 1.22 1.16 0.83 0.00 0.00 -
P/RPS 2.35 2.97 2.47 2.42 1.91 0.00 0.00 -
P/EPS 18.75 29.09 13.16 15.34 15.09 0.00 0.00 -
EY 5.33 3.44 7.60 6.52 6.63 0.00 0.00 -
DY 0.00 0.00 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.26 1.28 1.21 0.89 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