[IJMPLNT] YoY Quarter 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
QoQ- 37.41%
YoY- 257.02%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 61,395 53,634 54,876 65,855 5,129 4,738 9,605 34.55%
PBT 6,261 8,139 5,283 22,060 -10,595 -14,356 -15,373 -
Tax 2,683 -4,112 -1,780 -5,677 161 -1,095 15,373 -24.37%
NP 8,944 4,027 3,503 16,383 -10,434 -15,451 0 -
-
NP to SH 8,940 4,024 3,503 16,383 -10,434 -15,451 -16,514 -
-
Tax Rate -42.85% 50.52% 33.69% 25.73% - - - -
Total Cost 52,451 49,607 51,373 49,472 15,563 20,189 9,605 31.21%
-
Net Worth 599,634 545,022 500,428 475,958 -291,724 -226,499 -18,845,388 -
Dividend
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 24,530 17,827 - 12,525 - - - -
Div Payout % 274.39% 443.04% - 76.45% - - - -
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 599,634 545,022 500,428 475,958 -291,724 -226,499 -18,845,388 -
NOSH 545,121 509,367 500,428 501,009 97,241 97,210 9,714,117 -36.92%
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 14.57% 7.51% 6.38% 24.88% -203.43% -326.11% 0.00% -
ROE 1.49% 0.74% 0.70% 3.44% 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 11.26 10.53 10.97 13.14 5.27 4.87 0.10 112.95%
EPS 1.64 0.79 0.70 3.27 -10.73 -15.89 -0.17 -
DPS 4.50 3.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.00 0.95 -3.00 -2.33 -1.94 -
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 6.97 6.09 6.23 7.48 0.58 0.54 1.09 34.56%
EPS 1.02 0.46 0.40 1.86 -1.18 -1.75 -1.88 -
DPS 2.79 2.02 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.681 0.6189 0.5683 0.5405 -0.3313 -0.2572 -21.4011 -
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 15.18 12.16 9.94 8.52 0.00 0.00 0.00 -
P/EPS 104.27 162.03 155.71 34.25 0.00 0.00 0.00 -
EY 0.96 0.62 0.64 2.92 0.00 0.00 0.00 -
DY 2.63 2.73 0.00 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 18.38 13.68 9.58 9.28 0.00 0.00 0.00 -
P/EPS 126.22 182.28 150.00 37.31 0.00 0.00 0.00 -
EY 0.79 0.55 0.67 2.68 0.00 0.00 0.00 -
DY 2.17 2.43 0.00 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