[IJMPLNT] YoY 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- 33.21%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 148,793 85,884 71,697 78,959 60,715 4,485 6,564 64.70%
PBT 68,117 27,687 19,336 22,324 16,126 -21,463 -7,393 -
Tax -19,099 -8,362 -5,478 -6,264 -4,203 -524 -142 118.94%
NP 49,018 19,325 13,858 16,060 11,923 -21,987 -7,535 -
-
NP to SH 49,013 19,321 13,854 16,060 11,923 -21,987 -7,535 -
-
Tax Rate 28.04% 30.20% 28.33% 28.06% 26.06% - - -
Total Cost 99,775 66,559 57,839 62,899 48,792 26,472 14,099 36.73%
-
Net Worth 699,316 584,500 535,957 511,912 480,927 -281,036 -211,952 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 17,565 - - - -
Div Payout % - - - 109.37% - - - -
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 699,316 584,500 535,957 511,912 480,927 -281,036 -211,952 -
NOSH 608,101 541,204 505,620 501,874 500,966 97,244 97,225 34.05%
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 32.94% 22.50% 19.33% 20.34% 19.64% -490.23% -114.79% -
ROE 7.01% 3.31% 2.58% 3.14% 2.48% 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 24.47 15.87 14.18 15.73 12.12 4.61 6.75 22.86%
EPS 8.06 3.57 2.74 3.20 2.38 -22.61 -7.75 -
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 16.90 9.75 8.14 8.97 6.89 0.51 0.75 64.54%
EPS 5.57 2.19 1.57 1.82 1.35 -2.50 -0.86 -
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.7942 0.6638 0.6086 0.5813 0.5461 -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 13.41 11.15 7.76 7.75 6.52 0.00 0.00 -
P/EPS 40.69 49.58 40.15 38.13 33.19 0.00 0.00 -
EY 2.46 2.02 2.49 2.62 3.01 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 16.51 11.15 8.11 6.67 9.57 0.00 0.00 -
P/EPS 50.12 49.58 41.97 32.81 48.74 0.00 0.00 -
EY 2.00 2.02 2.38 3.05 2.05 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