[IJMPLNT] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 178.53%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 271,633 244,630 318,936 202,020 19,986 24,312 45,649 33.02%
PBT 56,445 52,122 65,140 54,032 -47,679 -36,016 -27,727 -
Tax -12,469 -16,444 -18,705 -16,153 -554 -1,476 27,727 -
NP 43,976 35,678 46,435 37,879 -48,233 -37,492 0 -
-
NP to SH 43,959 35,662 46,435 37,879 -48,233 -37,492 -30,008 -
-
Tax Rate 22.09% 31.55% 28.72% 29.90% - - - -
Total Cost 227,657 208,952 272,501 164,141 68,219 61,804 45,649 29.32%
-
Net Worth 583,996 539,721 501,457 388,188 -291,673 -226,526 -19,275,099 -
Dividend
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 23,890 17,654 17,551 10,215 - - - -
Div Payout % 54.35% 49.50% 37.80% 26.97% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 583,996 539,721 501,457 388,188 -291,673 -226,526 -19,275,099 -
NOSH 530,905 504,413 501,457 408,619 97,224 97,221 9,884,666 -37.36%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.19% 14.58% 14.56% 18.75% -241.33% -154.21% 0.00% -
ROE 7.53% 6.61% 9.26% 9.76% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.16 48.50 63.60 49.44 20.56 25.01 0.46 112.53%
EPS 8.28 7.07 9.26 9.27 -49.61 -38.56 -30.86 -
DPS 4.50 3.50 3.50 2.50 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.00 0.95 -3.00 -2.33 -1.95 -
Adjusted Per Share Value based on latest NOSH - 501,009
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.85 27.78 36.22 22.94 2.27 2.76 5.18 33.04%
EPS 4.99 4.05 5.27 4.30 -5.48 -4.26 -3.41 -
DPS 2.71 2.00 1.99 1.16 0.00 0.00 0.00 -
NAPS 0.6632 0.6129 0.5695 0.4408 -0.3312 -0.2572 -21.8891 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/12/03 - - - -
Price 1.71 1.28 1.09 1.12 0.00 0.00 0.00 -
P/RPS 3.34 2.64 1.71 2.27 0.00 0.00 0.00 -
P/EPS 20.65 18.10 11.77 12.08 0.00 0.00 0.00 -
EY 4.84 5.52 8.50 8.28 0.00 0.00 0.00 -
DY 2.63 2.73 3.21 2.23 0.00 0.00 0.00 -
P/NAPS 1.55 1.20 1.09 1.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/05/07 30/05/06 18/05/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.07 1.44 1.05 1.22 0.00 0.00 0.00 -
P/RPS 4.05 2.97 1.65 2.47 0.00 0.00 0.00 -
P/EPS 25.00 20.37 11.34 13.16 0.00 0.00 0.00 -
EY 4.00 4.91 8.82 7.60 0.00 0.00 0.00 -
DY 2.17 2.43 3.33 2.05 0.00 0.00 0.00 -
P/NAPS 1.88 1.35 1.05 1.28 0.00 0.00 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