[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.16%
YoY- 178.53%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 268,758 236,028 202,888 202,020 181,553 150,900 115,732 75.09%
PBT 60,844 40,594 28,444 54,032 42,629 31,692 18,148 123.51%
Tax -17,474 -10,962 -7,696 -16,153 -13,968 -12,546 -9,740 47.48%
NP 43,370 29,632 20,748 37,879 28,661 19,146 8,408 197.64%
-
NP to SH 43,370 29,632 20,748 37,879 28,661 19,146 8,408 197.64%
-
Tax Rate 28.72% 27.00% 27.06% 29.90% 32.77% 39.59% 53.67% -
Total Cost 225,388 206,396 182,140 164,141 152,892 131,754 107,324 63.77%
-
Net Worth 496,329 485,524 478,800 388,188 363,953 323,741 -299,370 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 10,215 - - - -
Div Payout % - - - 26.97% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 496,329 485,524 478,800 388,188 363,953 323,741 -299,370 -
NOSH 501,343 500,540 498,750 408,619 379,118 348,109 97,198 197.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.14% 12.55% 10.23% 18.75% 15.79% 12.69% 7.27% -
ROE 8.74% 6.10% 4.33% 9.76% 7.88% 5.91% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.61 47.15 40.68 49.44 47.89 43.35 119.07 -41.17%
EPS 8.64 5.92 4.16 9.27 7.56 5.50 4.20 61.53%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.96 0.95 0.96 0.93 -3.08 -
Adjusted Per Share Value based on latest NOSH - 501,009
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.52 26.80 23.04 22.94 20.62 17.14 13.14 75.11%
EPS 4.93 3.37 2.36 4.30 3.25 2.17 0.95 198.84%
DPS 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
NAPS 0.5636 0.5514 0.5437 0.4408 0.4133 0.3676 -0.34 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 1.23 1.12 1.34 1.12 0.79 0.00 0.00 -
P/RPS 2.29 2.38 3.29 2.27 1.65 0.00 0.00 -
P/EPS 14.22 18.92 32.21 12.08 10.45 0.00 0.00 -
EY 7.03 5.29 3.10 8.28 9.57 0.00 0.00 -
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.40 1.18 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 -
Price 1.24 1.11 1.21 1.22 1.16 0.83 0.00 -
P/RPS 2.31 2.35 2.97 2.47 2.42 1.91 0.00 -
P/EPS 14.33 18.75 29.09 13.16 15.34 15.09 0.00 -
EY 6.98 5.33 3.44 7.60 6.52 6.63 0.00 -
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 1.25 1.14 1.26 1.28 1.21 0.89 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