[IJMPLNT] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.59%
YoY- 154.23%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 85,884 71,697 78,959 60,715 4,485 6,564 11,498 37.91%
PBT 27,687 19,336 22,324 16,126 -21,463 -7,393 -3,181 -
Tax -8,362 -5,478 -6,264 -4,203 -524 -142 3,181 -
NP 19,325 13,858 16,060 11,923 -21,987 -7,535 0 -
-
NP to SH 19,321 13,854 16,060 11,923 -21,987 -7,535 -3,527 -
-
Tax Rate 30.20% 28.33% 28.06% 26.06% - - - -
Total Cost 66,559 57,839 62,899 48,792 26,472 14,099 11,498 32.40%
-
Net Worth 584,500 535,957 511,912 480,927 -281,036 -211,952 -140,885 -
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 17,565 - - - - -
Div Payout % - - 109.37% - - - - -
Equity
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 584,500 535,957 511,912 480,927 -281,036 -211,952 -140,885 -
NOSH 541,204 505,620 501,874 500,966 97,244 97,225 97,162 31.59%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.50% 19.33% 20.34% 19.64% -490.23% -114.79% 0.00% -
ROE 3.31% 2.58% 3.14% 2.48% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 15.87 14.18 15.73 12.12 4.61 6.75 11.83 4.80%
EPS 3.57 2.74 3.20 2.38 -22.61 -7.75 -3.63 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.02 0.96 -2.89 -2.18 -1.45 -
Adjusted Per Share Value based on latest NOSH - 500,966
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.75 8.14 8.97 6.89 0.51 0.75 1.31 37.83%
EPS 2.19 1.57 1.82 1.35 -2.50 -0.86 -0.40 -
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 0.6638 0.6086 0.5813 0.5461 -0.3191 -0.2407 -0.16 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/09/03 - - - -
Price 1.77 1.10 1.22 0.79 0.00 0.00 0.00 -
P/RPS 11.15 7.76 7.75 6.52 0.00 0.00 0.00 -
P/EPS 49.58 40.15 38.13 33.19 0.00 0.00 0.00 -
EY 2.02 2.49 2.62 3.01 0.00 0.00 0.00 -
DY 0.00 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.20 0.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 22/02/06 25/02/05 13/11/03 29/11/02 30/11/01 29/11/00 -
Price 1.77 1.15 1.05 1.16 0.00 0.00 0.00 -
P/RPS 11.15 8.11 6.67 9.57 0.00 0.00 0.00 -
P/EPS 49.58 41.97 32.81 48.74 0.00 0.00 0.00 -
EY 2.02 2.38 3.05 2.05 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.08 1.03 1.21 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