[IJMPLNT] QoQ Cumulative 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- 76.21%
YoY- 178.53%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 134,379 118,014 50,722 202,020 136,165 75,450 28,933 177.59%
PBT 30,422 20,297 7,111 54,032 31,972 15,846 4,537 254.35%
Tax -8,737 -5,481 -1,924 -16,153 -10,476 -6,273 -2,435 133.82%
NP 21,685 14,816 5,187 37,879 21,496 9,573 2,102 371.88%
-
NP to SH 21,685 14,816 5,187 37,879 21,496 9,573 2,102 371.88%
-
Tax Rate 28.72% 27.00% 27.06% 29.90% 32.77% 39.59% 53.67% -
Total Cost 112,694 103,198 45,535 164,141 114,669 65,877 26,831 159.64%
-
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 4.37% 3.05% 1.08% 9.76% 5.91% 2.96% 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 26.80 23.58 10.17 49.44 35.92 21.67 29.77 -6.74%
EPS 4.32 2.96 1.04 9.27 5.67 2.75 1.05 156.10%
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 15.26 13.40 5.76 22.94 15.46 8.57 3.29 177.34%
EPS 2.46 1.68 0.59 4.30 2.44 1.09 0.24 369.86%
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 4.59 4.75 13.18 2.27 2.20 0.00 0.00 -
P/EPS 28.44 37.84 128.85 12.08 13.93 0.00 0.00 -
EY 3.52 2.64 0.78 8.28 7.18 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 4.63 4.71 11.90 2.47 3.23 3.83 0.00 -
P/EPS 28.67 37.50 116.35 13.16 20.46 30.18 0.00 -
EY 3.49 2.67 0.86 7.60 4.89 3.31 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