[IJMPLNT] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 74.06%
YoY- -0.35%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 360,118 210,238 190,996 213,338 136,165 14,857 19,857 58.93%
PBT 137,512 50,184 43,983 52,746 31,972 -37,084 -21,661 -
Tax -38,330 -15,152 -12,332 -15,001 -10,476 -715 -381 109.01%
NP 99,182 35,032 31,651 37,745 21,496 -37,799 -22,042 -
-
NP to SH 99,168 35,019 31,638 37,745 21,496 -37,799 -22,042 -
-
Tax Rate 27.87% 30.19% 28.04% 28.44% 32.77% - - -
Total Cost 260,936 175,206 159,345 175,593 114,669 52,656 41,899 33.96%
-
Net Worth 670,842 573,907 534,017 511,572 363,953 -280,964 -211,961 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 17,553 - - - -
Div Payout % - - - 46.51% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 670,842 573,907 534,017 511,572 363,953 -280,964 -211,961 -
NOSH 583,341 531,396 503,789 501,542 379,118 97,219 97,229 33.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 27.54% 16.66% 16.57% 17.69% 15.79% -254.42% -111.00% -
ROE 14.78% 6.10% 5.92% 7.38% 5.91% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 61.73 39.56 37.91 42.54 35.92 15.28 20.42 19.34%
EPS 17.00 6.59 6.28 7.52 5.67 -38.88 -22.67 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.06 1.02 0.96 -2.89 -2.18 -
Adjusted Per Share Value based on latest NOSH - 501,874
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 40.90 23.87 21.69 24.23 15.46 1.69 2.25 58.99%
EPS 11.26 3.98 3.59 4.29 2.44 -4.29 -2.50 -
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.7618 0.6517 0.6064 0.5809 0.4133 -0.3191 -0.2407 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 - - -
Price 3.28 1.77 1.10 1.22 0.79 0.00 0.00 -
P/RPS 5.31 4.47 2.90 2.87 2.20 0.00 0.00 -
P/EPS 19.29 26.86 17.52 16.21 13.93 0.00 0.00 -
EY 5.18 3.72 5.71 6.17 7.18 0.00 0.00 -
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 2.85 1.64 1.04 1.20 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/02/08 27/02/07 22/02/06 25/02/05 13/11/03 29/11/02 30/11/01 -
Price 4.04 1.77 1.15 1.05 1.16 0.00 0.00 -
P/RPS 6.54 4.47 3.03 2.47 3.23 0.00 0.00 -
P/EPS 23.76 26.86 18.31 13.95 20.46 0.00 0.00 -
EY 4.21 3.72 5.46 7.17 4.89 0.00 0.00 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 3.51 1.64 1.08 1.03 1.21 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