[IJMPLNT] YoY TTM 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- -0.75%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 421,513 276,056 245,872 264,060 136,165 10,278 29,234 53.20%
PBT 143,773 65,634 49,265 59,857 31,972 -22,179 -37,034 -
Tax -35,647 -21,376 -14,112 -16,925 -10,476 -1,169 29,499 -
NP 108,126 44,258 35,153 42,932 21,496 -23,348 -7,535 -
-
NP to SH 108,108 44,243 35,141 42,932 21,496 -23,348 -38,556 -
-
Tax Rate 24.79% 32.57% 28.65% 28.28% 32.77% - - -
Total Cost 313,387 231,798 210,719 221,128 114,669 33,626 36,769 40.85%
-
Net Worth 699,316 584,500 535,957 511,912 480,927 0 -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 24,530 17,827 - 17,565 - - - -
Div Payout % 22.69% 40.30% - 40.91% - - - -
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 0 -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 25.65% 16.03% 14.30% 16.26% 15.79% -227.16% -25.77% -
ROE 15.46% 7.57% 6.56% 8.39% 4.47% 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 69.32 51.01 48.63 52.61 27.18 10.57 30.07 14.28%
EPS 17.78 8.17 6.95 8.55 4.29 -24.01 -39.66 -
DPS 4.03 3.29 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.06 1.02 0.96 0.00 -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 47.87 31.35 27.92 29.99 15.46 1.17 3.32 53.20%
EPS 12.28 5.02 3.99 4.88 2.44 -2.65 -4.38 -
DPS 2.79 2.02 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.7942 0.6638 0.6086 0.5813 0.5461 0.00 -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 4.73 3.47 2.26 2.32 2.91 0.00 0.00 -
P/EPS 18.45 21.65 15.83 14.26 18.41 0.00 0.00 -
EY 5.42 4.62 6.32 7.01 5.43 0.00 0.00 -
DY 1.23 1.86 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 - 27/02/07 22/02/06 25/02/05 13/11/03 29/11/02 30/11/01 -
Price 0.00 1.77 1.15 1.05 1.16 0.00 0.00 -
P/RPS 0.00 3.47 2.36 2.00 4.27 0.00 0.00 -
P/EPS 0.00 21.65 16.55 12.27 27.03 0.00 0.00 -
EY 0.00 4.62 6.04 8.15 3.70 0.00 0.00 -
DY 0.00 1.86 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.00 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