[IJMPLNT] QoQ Cumulative 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- 185.64%
YoY- 54.77%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 318,936 213,338 134,379 118,014 50,722 202,020 136,165 76.27%
PBT 65,140 52,746 30,422 20,297 7,111 54,032 31,972 60.64%
Tax -18,705 -15,001 -8,737 -5,481 -1,924 -16,153 -10,476 47.12%
NP 46,435 37,745 21,685 14,816 5,187 37,879 21,496 67.02%
-
NP to SH 46,435 37,745 21,685 14,816 5,187 37,879 21,496 67.02%
-
Tax Rate 28.72% 28.44% 28.72% 27.00% 27.06% 29.90% 32.77% -
Total Cost 272,501 175,593 112,694 103,198 45,535 164,141 114,669 77.98%
-
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 17,553 - - - 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% 7.38% 4.37% 3.05% 1.08% 9.76% 5.91% -
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 42.54 26.80 23.58 10.17 49.44 35.92 46.30%
EPS 9.26 7.52 4.32 2.96 1.04 9.27 5.67 38.64%
DPS 3.50 3.50 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 24.23 15.26 13.40 5.76 22.94 15.46 76.30%
EPS 5.27 4.29 2.46 1.68 0.59 4.30 2.44 67.01%
DPS 1.99 1.99 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 2.87 4.59 4.75 13.18 2.27 2.20 -15.44%
P/EPS 11.77 16.21 28.44 37.84 128.85 12.08 13.93 -10.61%
EY 8.50 6.17 3.52 2.64 0.78 8.28 7.18 11.89%
DY 3.21 2.87 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 2.47 4.63 4.71 11.90 2.47 3.23 -36.07%
P/EPS 11.34 13.95 28.67 37.50 116.35 13.16 20.46 -32.50%
EY 8.82 7.17 3.49 2.67 0.86 7.60 4.89 48.12%
DY 3.33 3.33 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