[IJMPLNT] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 255.42%
YoY- 194.4%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,722 65,855 60,715 46,517 28,933 5,129 4,485 403.09%
PBT 7,111 22,060 16,126 11,309 4,537 -10,595 -21,463 -
Tax -1,924 -5,677 -4,203 -3,838 -2,435 161 -524 137.81%
NP 5,187 16,383 11,923 7,471 2,102 -10,434 -21,987 -
-
NP to SH 5,187 16,383 11,923 7,471 2,102 -10,434 -21,987 -
-
Tax Rate 27.06% 25.73% 26.06% 33.94% 53.67% - - -
Total Cost 45,535 49,472 48,792 39,046 26,831 15,563 26,472 43.51%
-
Net Worth 478,800 475,958 480,927 323,164 -299,370 -291,724 -281,036 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 12,525 - - - - - -
Div Payout % - 76.45% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 478,800 475,958 480,927 323,164 -299,370 -291,724 -281,036 -
NOSH 498,750 501,009 500,966 347,488 97,198 97,241 97,244 197.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.23% 24.88% 19.64% 16.06% 7.27% -203.43% -490.23% -
ROE 1.08% 3.44% 2.48% 2.31% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.17 13.14 12.12 13.39 29.77 5.27 4.61 69.38%
EPS 1.04 3.27 2.38 2.15 1.05 -10.73 -22.61 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.96 0.93 -3.08 -3.00 -2.89 -
Adjusted Per Share Value based on latest NOSH - 347,488
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.76 7.48 6.89 5.28 3.29 0.58 0.51 402.64%
EPS 0.59 1.86 1.35 0.85 0.24 -1.18 -2.50 -
DPS 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5405 0.5461 0.367 -0.34 -0.3313 -0.3191 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 1.34 1.12 0.79 0.00 0.00 0.00 0.00 -
P/RPS 13.18 8.52 6.52 0.00 0.00 0.00 0.00 -
P/EPS 128.85 34.25 33.19 0.00 0.00 0.00 0.00 -
EY 0.78 2.92 3.01 0.00 0.00 0.00 0.00 -
DY 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 0.82 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 29/11/02 -
Price 1.21 1.22 1.16 0.83 0.00 0.00 0.00 -
P/RPS 11.90 9.28 9.57 6.20 0.00 0.00 0.00 -
P/EPS 116.35 37.31 48.74 38.60 0.00 0.00 0.00 -
EY 0.86 2.68 2.05 2.59 0.00 0.00 0.00 -
DY 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.28 1.21 0.89 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