[IJMPLNT] QoQ TTM 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- 5.27%
YoY- 350.45%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 268,214 264,060 250,956 244,584 223,809 202,020 136,165 57.07%
PBT 58,029 59,857 59,593 58,483 56,606 54,032 31,972 48.73%
Tax -16,781 -16,925 -16,338 -15,361 -15,642 -16,153 -10,476 36.86%
NP 41,248 42,932 43,255 43,122 40,964 37,879 21,496 54.35%
-
NP to SH 41,248 42,932 43,255 43,122 40,964 37,879 21,496 54.35%
-
Tax Rate 28.92% 28.28% 27.42% 26.27% 27.63% 29.90% 32.77% -
Total Cost 226,966 221,128 207,701 201,462 182,845 164,141 114,669 57.57%
-
Net Worth 500,428 511,912 497,309 486,465 478,800 475,958 480,927 2.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,565 17,565 12,525 12,525 12,525 12,525 - -
Div Payout % 42.59% 40.91% 28.96% 29.05% 30.58% 33.07% - -
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 500,428 511,912 497,309 486,465 478,800 475,958 480,927 2.68%
NOSH 500,428 501,874 502,333 501,510 498,750 501,009 500,966 -0.07%
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 15.38% 16.26% 17.24% 17.63% 18.30% 18.75% 15.79% -
ROE 8.24% 8.39% 8.70% 8.86% 8.56% 7.96% 4.47% -
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 53.60 52.61 49.96 48.77 44.87 40.32 27.18 57.19%
EPS 8.24 8.55 8.61 8.60 8.21 7.56 4.29 54.45%
DPS 3.50 3.50 2.50 2.50 2.51 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 30.46 29.99 28.50 27.78 25.42 22.94 15.46 57.09%
EPS 4.68 4.88 4.91 4.90 4.65 4.30 2.44 54.31%
DPS 1.99 1.99 1.42 1.42 1.42 1.42 0.00 -
NAPS 0.5683 0.5813 0.5648 0.5524 0.5437 0.5405 0.5461 2.68%
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 2.03 2.32 2.46 2.30 2.99 2.78 2.91 -21.32%
P/EPS 13.22 14.26 14.28 13.03 16.31 14.81 18.41 -19.79%
EY 7.56 7.01 7.00 7.68 6.13 6.75 5.43 24.66%
DY 3.21 2.87 2.03 2.23 1.87 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 1.96 2.00 2.48 2.28 2.70 3.03 4.27 -40.46%
P/EPS 12.74 12.27 14.40 12.91 14.73 16.14 27.03 -39.40%
EY 7.85 8.15 6.94 7.75 6.79 6.20 3.70 65.03%
DY 3.33 3.33 2.02 2.25 2.08 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