[IJMLAND] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 108.55%
YoY- 229.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,101,058 1,140,492 1,178,028 1,139,184 671,010 593,281 469,732 76.54%
PBT 148,921 162,937 175,956 161,936 68,303 55,770 49,654 108.10%
Tax -33,871 -41,890 -41,996 -44,352 -13,391 -16,841 -14,280 77.94%
NP 115,050 121,046 133,960 117,584 54,912 38,929 35,374 119.67%
-
NP to SH 108,663 115,716 127,896 106,628 51,128 32,572 26,396 157.08%
-
Tax Rate 22.74% 25.71% 23.87% 27.39% 19.61% 30.20% 28.76% -
Total Cost 986,008 1,019,445 1,044,068 1,021,600 616,098 554,352 434,358 72.81%
-
Net Worth 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 58.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 22,063 - - - - - - -
Div Payout % 20.30% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 58.72%
NOSH 1,103,177 1,102,757 1,102,551 1,101,528 862,192 785,498 622,547 46.48%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.45% 10.61% 11.37% 10.32% 8.18% 6.56% 7.53% -
ROE 6.57% 7.29% 8.23% 7.01% 4.39% 3.09% 3.19% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.81 103.42 106.85 103.42 77.83 75.53 75.45 20.52%
EPS 9.85 10.49 11.60 9.68 5.93 4.15 4.24 75.49%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.41 1.38 1.35 1.34 1.33 8.35%
Adjusted Per Share Value based on latest NOSH - 1,101,528
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.68 73.21 75.62 73.13 43.08 38.09 30.15 76.56%
EPS 6.98 7.43 8.21 6.85 3.28 2.09 1.69 157.64%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0623 1.0194 0.998 0.9758 0.7472 0.6757 0.5315 58.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.33 2.35 2.20 1.41 0.75 0.65 0.85 -
P/RPS 2.33 2.27 2.06 1.36 0.96 0.86 1.13 62.07%
P/EPS 23.65 22.40 18.97 14.57 12.65 15.68 20.05 11.64%
EY 4.23 4.47 5.27 6.87 7.91 6.38 4.99 -10.43%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.63 1.56 1.02 0.56 0.49 0.64 80.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 2.06 2.08 2.22 2.00 1.55 0.73 0.80 -
P/RPS 2.06 2.01 2.08 1.93 1.99 0.97 1.06 55.79%
P/EPS 20.91 19.82 19.14 20.66 26.14 17.60 18.87 7.08%
EY 4.78 5.04 5.23 4.84 3.83 5.68 5.30 -6.65%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 1.57 1.45 1.15 0.54 0.60 73.48%

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