[IJMPLNT] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -28.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 244,630 318,936 202,020 19,986 24,312 45,649 47,431 -1.73%
PBT 52,122 65,140 54,032 -47,679 -36,016 -27,727 -59,848 -
Tax -16,444 -18,705 -16,153 -554 -1,476 27,727 59,848 -
NP 35,678 46,435 37,879 -48,233 -37,492 0 0 -100.00%
-
NP to SH 35,662 46,435 37,879 -48,233 -37,492 -30,008 -59,848 -
-
Tax Rate 31.55% 28.72% 29.90% - - - - -
Total Cost 208,952 272,501 164,141 68,219 61,804 45,649 47,431 -1.56%
-
Net Worth 539,721 501,457 388,188 -291,673 -226,526 -19,275,099 -121,626 -
Dividend
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,654 17,551 10,215 - - - - -100.00%
Div Payout % 49.50% 37.80% 26.97% - - - - -
Equity
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 539,721 501,457 388,188 -291,673 -226,526 -19,275,099 -121,626 -
NOSH 504,413 501,457 408,619 97,224 97,221 9,884,666 96,529 -1.74%
Ratio Analysis
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 14.58% 14.56% 18.75% -241.33% -154.21% 0.00% 0.00% -
ROE 6.61% 9.26% 9.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.50 63.60 49.44 20.56 25.01 0.46 49.14 0.01%
EPS 7.07 9.26 9.27 -49.61 -38.56 -30.86 -62.00 -
DPS 3.50 3.50 2.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.07 1.00 0.95 -3.00 -2.33 -1.95 -1.26 -
Adjusted Per Share Value based on latest NOSH - 97,241
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.78 36.22 22.94 2.27 2.76 5.18 5.39 -1.73%
EPS 4.05 5.27 4.30 -5.48 -4.26 -3.41 -6.80 -
DPS 2.00 1.99 1.16 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6129 0.5695 0.4408 -0.3312 -0.2572 -21.8891 -0.1381 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/03/06 31/03/05 31/12/03 - - - - -
Price 1.28 1.09 1.12 0.00 0.00 0.00 0.00 -
P/RPS 2.64 1.71 2.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 18.10 11.77 12.08 0.00 0.00 0.00 0.00 -100.00%
EY 5.52 8.50 8.28 0.00 0.00 0.00 0.00 -100.00%
DY 2.73 3.21 2.23 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.20 1.09 1.18 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/05/06 18/05/05 26/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 1.44 1.05 1.22 0.00 0.00 0.00 0.00 -
P/RPS 2.97 1.65 2.47 0.00 0.00 0.00 0.00 -100.00%
P/EPS 20.37 11.34 13.16 0.00 0.00 0.00 0.00 -100.00%
EY 4.91 8.82 7.60 0.00 0.00 0.00 0.00 -100.00%
DY 2.43 3.33 2.05 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.35 1.05 1.28 0.00 0.00 0.00 0.00 -100.00%

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