[IJMPLNT] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.14%
YoY- 1848.81%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 264,060 250,956 244,584 223,809 202,020 136,165 75,450 129.63%
PBT 59,857 59,593 58,483 56,606 54,032 31,972 15,846 141.57%
Tax -16,925 -16,338 -15,361 -15,642 -16,153 -10,476 -6,273 93.22%
NP 42,932 43,255 43,122 40,964 37,879 21,496 9,573 170.71%
-
NP to SH 42,932 43,255 43,122 40,964 37,879 21,496 9,573 170.71%
-
Tax Rate 28.28% 27.42% 26.27% 27.63% 29.90% 32.77% 39.59% -
Total Cost 221,128 207,701 201,462 182,845 164,141 114,669 65,877 123.36%
-
Net Worth 511,912 497,309 486,465 478,800 475,958 480,927 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,565 12,525 12,525 12,525 12,525 - - -
Div Payout % 40.91% 28.96% 29.05% 30.58% 33.07% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 511,912 497,309 486,465 478,800 475,958 480,927 0 -
NOSH 501,874 502,333 501,510 498,750 501,009 500,966 347,488 27.63%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.26% 17.24% 17.63% 18.30% 18.75% 15.79% 12.69% -
ROE 8.39% 8.70% 8.86% 8.56% 7.96% 4.47% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.61 49.96 48.77 44.87 40.32 27.18 21.71 79.93%
EPS 8.55 8.61 8.60 8.21 7.56 4.29 2.75 112.28%
DPS 3.50 2.50 2.50 2.51 2.50 0.00 0.00 -
NAPS 1.02 0.99 0.97 0.96 0.95 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 498,750
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.99 28.50 27.78 25.42 22.94 15.46 8.57 129.62%
EPS 4.88 4.91 4.90 4.65 4.30 2.44 1.09 170.41%
DPS 1.99 1.42 1.42 1.42 1.42 0.00 0.00 -
NAPS 0.5813 0.5648 0.5524 0.5437 0.5405 0.5461 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.22 1.23 1.12 1.34 1.12 0.79 0.00 -
P/RPS 2.32 2.46 2.30 2.99 2.78 2.91 0.00 -
P/EPS 14.26 14.28 13.03 16.31 14.81 18.41 0.00 -
EY 7.01 7.00 7.68 6.13 6.75 5.43 0.00 -
DY 2.87 2.03 2.23 1.87 2.23 0.00 0.00 -
P/NAPS 1.20 1.24 1.15 1.40 1.18 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 13/08/04 19/05/04 26/02/04 13/11/03 19/08/03 -
Price 1.05 1.24 1.11 1.21 1.22 1.16 0.83 -
P/RPS 2.00 2.48 2.28 2.70 3.03 4.27 3.82 -34.91%
P/EPS 12.27 14.40 12.91 14.73 16.14 27.03 30.13 -44.90%
EY 8.15 6.94 7.75 6.79 6.20 3.70 3.32 81.48%
DY 3.33 2.02 2.25 2.08 2.05 0.00 0.00 -
P/NAPS 1.03 1.25 1.14 1.26 1.28 1.21 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