[IJMPLNT] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 255.42%
YoY- 194.4%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 58,156 67,087 67,292 46,517 4,867 6,418 12,411 34.16%
PBT 14,019 17,236 13,186 11,309 -7,797 -7,383 -5,043 -
Tax -3,953 -5,180 -3,557 -3,838 7,797 7,383 5,043 -
NP 10,066 12,056 9,629 7,471 0 0 0 -
-
NP to SH 10,062 12,056 9,629 7,471 -7,914 -7,497 -5,461 -
-
Tax Rate 28.20% 30.05% 26.98% 33.94% - - - -
Total Cost 48,090 55,031 57,663 39,046 4,867 6,418 12,411 29.40%
-
Net Worth 523,223 497,309 486,465 323,164 -243,058 -204,198 -137,010 -
Dividend
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 523,223 497,309 486,465 323,164 -243,058 -204,198 -137,010 -
NOSH 503,100 502,333 501,510 347,488 97,223 97,237 97,170 36.74%
Ratio Analysis
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.31% 17.97% 14.31% 16.06% 0.00% 0.00% 0.00% -
ROE 1.92% 2.42% 1.98% 2.31% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.56 13.36 13.42 13.39 5.01 6.60 12.77 -1.87%
EPS 2.00 2.40 1.92 2.15 -8.14 -7.71 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.99 0.97 0.93 -2.50 -2.10 -1.41 -
Adjusted Per Share Value based on latest NOSH - 347,488
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.60 7.62 7.64 5.28 0.55 0.73 1.41 34.14%
EPS 1.14 1.37 1.09 0.85 -0.90 -0.85 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5942 0.5648 0.5524 0.367 -0.276 -0.2319 -0.1556 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/09/05 30/09/04 30/06/04 - - - - -
Price 1.23 1.23 1.12 0.00 0.00 0.00 0.00 -
P/RPS 10.64 9.21 8.35 0.00 0.00 0.00 0.00 -
P/EPS 61.50 51.25 58.33 0.00 0.00 0.00 0.00 -
EY 1.63 1.95 1.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.24 1.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/11/05 24/11/04 13/08/04 19/08/03 23/08/02 30/08/01 29/08/00 -
Price 1.17 1.24 1.11 0.83 0.00 0.00 0.00 -
P/RPS 10.12 9.28 8.27 6.20 0.00 0.00 0.00 -
P/EPS 58.50 51.67 57.81 38.60 0.00 0.00 0.00 -
EY 1.71 1.94 1.73 2.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.14 0.89 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