[IJMPLNT] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.21%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 61,143 54,876 78,959 67,087 67,292 50,722 65,855 -4.83%
PBT 10,627 5,283 22,324 17,236 13,186 7,111 22,060 -38.57%
Tax -2,901 -1,780 -6,264 -5,180 -3,557 -1,924 -5,677 -36.10%
NP 7,726 3,503 16,060 12,056 9,629 5,187 16,383 -39.44%
-
NP to SH 7,722 3,503 16,060 12,056 9,629 5,187 16,383 -39.46%
-
Tax Rate 27.30% 33.69% 28.06% 30.05% 26.98% 27.06% 25.73% -
Total Cost 53,417 51,373 62,899 55,031 57,663 45,535 49,472 5.25%
-
Net Worth 511,457 500,428 511,912 497,309 486,465 478,800 475,958 4.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 17,565 - - - 12,525 -
Div Payout % - - 109.37% - - - 76.45% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 511,457 500,428 511,912 497,309 486,465 478,800 475,958 4.91%
NOSH 501,428 500,428 501,874 502,333 501,510 498,750 501,009 0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.64% 6.38% 20.34% 17.97% 14.31% 10.23% 24.88% -
ROE 1.51% 0.70% 3.14% 2.42% 1.98% 1.08% 3.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.19 10.97 15.73 13.36 13.42 10.17 13.14 -4.88%
EPS 1.54 0.70 3.20 2.40 1.92 1.04 3.27 -39.49%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 1.02 1.00 1.02 0.99 0.97 0.96 0.95 4.85%
Adjusted Per Share Value based on latest NOSH - 502,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.94 6.23 8.97 7.62 7.64 5.76 7.48 -4.87%
EPS 0.88 0.40 1.82 1.37 1.09 0.59 1.86 -39.31%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.42 -
NAPS 0.5808 0.5683 0.5813 0.5648 0.5524 0.5437 0.5405 4.91%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.06 1.09 1.22 1.23 1.12 1.34 1.12 -
P/RPS 8.69 9.94 7.75 9.21 8.35 13.18 8.52 1.32%
P/EPS 68.83 155.71 38.13 51.25 58.33 128.85 34.25 59.31%
EY 1.45 0.64 2.62 1.95 1.71 0.78 2.92 -37.31%
DY 0.00 0.00 2.87 0.00 0.00 0.00 2.23 -
P/NAPS 1.04 1.09 1.20 1.24 1.15 1.40 1.18 -8.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 18/05/05 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 -
Price 1.11 1.05 1.05 1.24 1.11 1.21 1.22 -
P/RPS 9.10 9.58 6.67 9.28 8.27 11.90 9.28 -1.29%
P/EPS 72.08 150.00 32.81 51.67 57.81 116.35 37.31 55.17%
EY 1.39 0.67 3.05 1.94 1.73 0.86 2.68 -35.47%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.05 -
P/NAPS 1.09 1.05 1.03 1.25 1.14 1.26 1.28 -10.16%

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