[IJMPLNT] QoQ TTM 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- 0.31%
YoY- 101.22%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 262,065 268,214 264,060 250,956 244,584 223,809 202,020 18.96%
PBT 55,470 58,029 59,857 59,593 58,483 56,606 54,032 1.76%
Tax -16,125 -16,781 -16,925 -16,338 -15,361 -15,642 -16,153 -0.11%
NP 39,345 41,248 42,932 43,255 43,122 40,964 37,879 2.56%
-
NP to SH 39,341 41,248 42,932 43,255 43,122 40,964 37,879 2.55%
-
Tax Rate 29.07% 28.92% 28.28% 27.42% 26.27% 27.63% 29.90% -
Total Cost 222,720 226,966 221,128 207,701 201,462 182,845 164,141 22.58%
-
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 17,565 17,565 12,525 12,525 12,525 12,525 25.31%
Div Payout % 44.65% 42.59% 40.91% 28.96% 29.05% 30.58% 33.07% -
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 15.01% 15.38% 16.26% 17.24% 17.63% 18.30% 18.75% -
ROE 7.69% 8.24% 8.39% 8.70% 8.86% 8.56% 7.96% -
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 52.26 53.60 52.61 49.96 48.77 44.87 40.32 18.89%
EPS 7.85 8.24 8.55 8.61 8.60 8.21 7.56 2.54%
DPS 3.50 3.50 3.50 2.50 2.50 2.51 2.50 25.17%
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 29.76 30.46 29.99 28.50 27.78 25.42 22.94 18.96%
EPS 4.47 4.68 4.88 4.91 4.90 4.65 4.30 2.62%
DPS 1.99 1.99 1.99 1.42 1.42 1.42 1.42 25.25%
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 2.03 2.03 2.32 2.46 2.30 2.99 2.78 -18.92%
P/EPS 13.51 13.22 14.26 14.28 13.03 16.31 14.81 -5.94%
EY 7.40 7.56 7.01 7.00 7.68 6.13 6.75 6.32%
DY 3.30 3.21 2.87 2.03 2.23 1.87 2.23 29.89%
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 2.12 1.96 2.00 2.48 2.28 2.70 3.03 -21.20%
P/EPS 14.15 12.74 12.27 14.40 12.91 14.73 16.14 -8.40%
EY 7.07 7.85 8.15 6.94 7.75 6.79 6.20 9.15%
DY 3.15 3.33 3.33 2.02 2.25 2.08 2.05 33.19%
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