[IJMPLNT] YoY TTM 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- 76.21%
YoY- 579.66%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 283,817 244,630 268,214 202,020 5,540 24,367 45,730 33.92%
PBT 63,756 52,121 58,029 54,032 -7,823 -36,017 -27,790 -
Tax -14,581 -16,444 -16,781 -16,153 -74 13,031 27,790 -
NP 49,175 35,677 41,248 37,879 -7,897 -22,986 0 -
-
NP to SH 49,159 35,662 41,248 37,879 -7,897 -37,493 -29,950 -
-
Tax Rate 22.87% 31.55% 28.92% 29.90% - - - -
Total Cost 234,642 208,953 226,966 164,141 13,437 47,353 45,730 29.91%
-
Net Worth 599,634 545,022 500,428 475,958 232,406 -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 17,565 12,525 - - - -
Div Payout % 49.90% 49.99% 42.59% 33.07% - - - -
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 599,634 545,022 500,428 475,958 232,406 -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 17.33% 14.58% 15.38% 18.75% -142.55% -94.33% 0.00% -
ROE 8.20% 6.54% 8.24% 7.96% -3.40% 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 52.06 48.03 53.60 40.32 5.70 25.07 0.47 112.39%
EPS 9.02 7.00 8.24 7.56 -8.12 -38.57 -0.31 -
DPS 4.50 3.50 3.50 2.50 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.00 0.95 2.39 -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 32.23 27.78 30.46 22.94 0.63 2.77 5.19 33.93%
EPS 5.58 4.05 4.68 4.30 -0.90 -4.26 -3.40 -
DPS 2.79 2.02 1.99 1.42 0.00 0.00 0.00 -
NAPS 0.681 0.6189 0.5683 0.5405 0.2639 -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 3.28 2.67 2.03 2.78 0.00 0.00 0.00 -
P/EPS 18.96 18.28 13.22 14.81 0.00 0.00 0.00 -
EY 5.27 5.47 7.56 6.75 0.00 0.00 0.00 -
DY 2.63 2.73 3.21 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 3.98 3.00 1.96 3.03 0.00 0.00 0.00 -
P/EPS 22.95 20.57 12.74 16.14 0.00 0.00 0.00 -
EY 4.36 4.86 7.85 6.20 0.00 0.00 0.00 -
DY 2.17 2.43 3.33 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