[IJMLAND] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 51.97%
YoY- 59.83%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,046,243 1,806,749 1,772,316 1,839,660 1,250,056 1,169,150 1,037,714 57.31%
PBT 701,028 509,972 496,962 484,316 320,112 299,505 274,894 86.76%
Tax -148,311 -128,557 -125,168 -130,032 -88,999 -85,638 -69,454 65.90%
NP 552,717 381,414 371,794 354,284 231,113 213,866 205,440 93.55%
-
NP to SH 533,228 358,922 346,552 326,816 215,056 199,629 192,216 97.55%
-
Tax Rate 21.16% 25.21% 25.19% 26.85% 27.80% 28.59% 25.27% -
Total Cost 1,493,526 1,425,334 1,400,522 1,485,376 1,018,943 955,284 832,274 47.72%
-
Net Worth 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 18.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 90,326 - - - 70,096 - - -
Div Payout % 16.94% - - - 32.59% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 18.19%
NOSH 1,505,443 1,488,070 1,452,439 1,433,403 1,401,929 1,399,271 1,396,918 5.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 27.01% 21.11% 20.98% 19.26% 18.49% 18.29% 19.80% -
ROE 16.79% 12.50% 12.76% 12.32% 8.25% 7.88% 7.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 135.92 121.42 122.02 128.34 89.17 83.55 74.29 49.64%
EPS 35.42 24.12 23.86 22.80 15.34 14.27 13.76 87.93%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.11 1.93 1.87 1.85 1.86 1.81 1.77 12.43%
Adjusted Per Share Value based on latest NOSH - 1,433,403
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.36 115.99 113.78 118.10 80.25 75.05 66.62 57.30%
EPS 34.23 23.04 22.25 20.98 13.81 12.82 12.34 97.54%
DPS 5.80 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.0392 1.8437 1.7436 1.7023 1.674 1.6259 1.5873 18.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.96 2.55 2.69 2.86 2.60 2.40 2.13 -
P/RPS 2.18 2.10 2.20 2.23 2.92 2.87 2.87 -16.76%
P/EPS 8.36 10.57 11.27 12.54 16.95 16.82 15.48 -33.70%
EY 11.97 9.46 8.87 7.97 5.90 5.94 6.46 50.91%
DY 2.03 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 1.40 1.32 1.44 1.55 1.40 1.33 1.20 10.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.02 2.56 2.56 2.52 3.23 2.13 2.10 -
P/RPS 2.22 2.11 2.10 1.96 3.62 2.55 2.83 -14.95%
P/EPS 8.53 10.61 10.73 11.05 21.06 14.93 15.26 -32.16%
EY 11.73 9.42 9.32 9.05 4.75 6.70 6.55 47.52%
DY 1.99 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 1.43 1.33 1.37 1.36 1.74 1.18 1.19 13.04%

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