[IJMPLNT] YoY Annualized Quarter 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- 46.36%
YoY- 51.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Revenue 248,708 248,708 238,598 268,758 236,028 150,900 20,034 80.76%
PBT 44,994 44,994 49,294 60,844 40,594 31,692 -31,240 -
Tax -13,580 -13,580 -13,708 -17,474 -10,962 -12,546 31,240 -
NP 31,414 31,414 35,586 43,370 29,632 19,146 0 -
-
NP to SH 31,396 31,396 35,568 43,370 29,632 19,146 -31,622 -
-
Tax Rate 30.18% 30.18% 27.81% 28.72% 27.00% 39.59% - -
Total Cost 217,294 217,294 203,012 225,388 206,396 131,754 20,034 75.11%
-
Net Worth 562,556 514,607 522,467 496,329 485,524 323,741 -243,096 -
Dividend
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 562,556 514,607 522,467 496,329 485,524 323,741 -243,096 -
NOSH 535,767 514,607 502,372 501,343 500,540 348,109 97,238 49.34%
Ratio Analysis
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.63% 12.63% 14.91% 16.14% 12.55% 12.69% 0.00% -
ROE 5.58% 6.10% 6.81% 8.74% 6.10% 5.91% 0.00% -
Per Share
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.42 48.33 47.49 53.61 47.15 43.35 20.60 21.03%
EPS 5.86 6.06 7.08 8.64 5.92 5.50 -32.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.00 1.04 0.99 0.97 0.93 -2.50 -
Adjusted Per Share Value based on latest NOSH - 502,333
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.24 28.24 27.10 30.52 26.80 17.14 2.28 80.66%
EPS 3.57 3.57 4.04 4.93 3.37 2.17 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6388 0.5844 0.5933 0.5636 0.5514 0.3676 -0.2761 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Date 29/09/06 30/06/06 30/09/05 30/09/04 30/06/04 - - -
Price 1.45 1.42 1.23 1.23 1.12 0.00 0.00 -
P/RPS 3.12 2.94 2.59 2.29 2.38 0.00 0.00 -
P/EPS 24.74 23.28 17.37 14.22 18.92 0.00 0.00 -
EY 4.04 4.30 5.76 7.03 5.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.42 1.18 1.24 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 CAGR
Date 15/11/06 16/08/06 11/11/05 24/11/04 13/08/04 19/08/03 23/08/02 -
Price 1.66 1.68 1.17 1.24 1.11 0.83 0.00 -
P/RPS 3.58 3.48 2.46 2.31 2.35 1.91 0.00 -
P/EPS 28.33 27.54 16.53 14.33 18.75 15.09 0.00 -
EY 3.53 3.63 6.05 6.98 5.33 6.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.68 1.13 1.25 1.14 0.89 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