[IJMPLNT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 117.43%
YoY- 126.62%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 202,020 181,553 150,900 115,732 19,986 19,809 20,034 364.78%
PBT 54,032 42,629 31,692 18,148 -47,679 -49,445 -31,240 -
Tax -16,153 -13,968 -12,546 -9,740 -554 -953 31,240 -
NP 37,879 28,661 19,146 8,408 -48,233 -50,398 0 -
-
NP to SH 37,879 28,661 19,146 8,408 -48,233 -50,398 -31,622 -
-
Tax Rate 29.90% 32.77% 39.59% 53.67% - - - -
Total Cost 164,141 152,892 131,754 107,324 68,219 70,207 20,034 304.85%
-
Net Worth 388,188 363,953 323,741 -299,370 -291,673 -280,964 -243,096 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,215 - - - - - - -
Div Payout % 26.97% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 388,188 363,953 323,741 -299,370 -291,673 -280,964 -243,096 -
NOSH 408,619 379,118 348,109 97,198 97,224 97,219 97,238 159.72%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.75% 15.79% 12.69% 7.27% -241.33% -254.42% 0.00% -
ROE 9.76% 7.88% 5.91% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.44 47.89 43.35 119.07 20.56 20.38 20.60 78.97%
EPS 9.27 7.56 5.50 4.20 -49.61 -51.84 -32.52 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.93 -3.08 -3.00 -2.89 -2.50 -
Adjusted Per Share Value based on latest NOSH - 97,198
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.94 20.62 17.14 13.14 2.27 2.25 2.28 364.10%
EPS 4.30 3.25 2.17 0.95 -5.48 -5.72 -3.59 -
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4133 0.3676 -0.34 -0.3312 -0.3191 -0.2761 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 1.12 0.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.27 1.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.08 10.45 0.00 0.00 0.00 0.00 0.00 -
EY 8.28 9.57 0.00 0.00 0.00 0.00 0.00 -
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 29/11/02 23/08/02 -
Price 1.22 1.16 0.83 0.00 0.00 0.00 0.00 -
P/RPS 2.47 2.42 1.91 0.00 0.00 0.00 0.00 -
P/EPS 13.16 15.34 15.09 0.00 0.00 0.00 0.00 -
EY 7.60 6.52 6.63 0.00 0.00 0.00 0.00 -
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.89 0.00 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