[IJMPLNT] YoY TTM 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- 355.42%
YoY- 131.0%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 253,134 250,956 244,584 75,450 16,842 34,168 53,883 34.23%
PBT 52,253 59,593 58,483 15,846 -29,572 -32,822 -51,542 -
Tax -14,898 -16,338 -15,361 -6,273 -1,311 32,822 51,542 -
NP 37,355 43,255 43,122 9,573 -30,883 0 0 -
-
NP to SH 37,347 43,255 43,122 9,573 -30,883 -34,548 -52,215 -
-
Tax Rate 28.51% 27.42% 26.27% 39.59% - - - -
Total Cost 215,779 207,701 201,462 65,877 47,725 34,168 53,883 30.21%
-
Net Worth 523,223 497,309 486,465 0 0 -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 17,565 12,525 12,525 - - - - -
Div Payout % 47.03% 28.96% 29.05% - - - - -
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 0 0 -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 14.76% 17.24% 17.63% 12.69% -183.37% 0.00% 0.00% -
ROE 7.14% 8.70% 8.86% 0.00% 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 50.31 49.96 48.77 21.71 17.32 35.14 55.45 -1.83%
EPS 7.42 8.61 8.60 2.75 -31.76 -35.53 -53.74 -
DPS 3.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.99 0.97 0.00 0.00 -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 28.75 28.50 27.78 8.57 1.91 3.88 6.12 34.23%
EPS 4.24 4.91 4.90 1.09 -3.51 -3.92 -5.93 -
DPS 1.99 1.42 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.5942 0.5648 0.5524 0.00 0.00 -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 2.44 2.46 2.30 0.00 0.00 0.00 0.00 -
P/EPS 16.57 14.28 13.03 0.00 0.00 0.00 0.00 -
EY 6.04 7.00 7.68 0.00 0.00 0.00 0.00 -
DY 2.85 2.03 2.23 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 2.33 2.48 2.28 3.82 0.00 0.00 0.00 -
P/EPS 15.76 14.40 12.91 30.13 0.00 0.00 0.00 -
EY 6.34 6.94 7.75 3.32 0.00 0.00 0.00 -
DY 2.99 2.02 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.14 0.00 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