[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -18.48%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,139,184 671,010 593,281 469,732 409,076 295,205 220,681 198.98%
PBT 161,936 68,303 55,770 49,654 58,776 54,893 57,878 98.68%
Tax -44,352 -13,391 -16,841 -14,280 -15,568 -5,280 -14,554 110.33%
NP 117,584 54,912 38,929 35,374 43,208 49,613 43,324 94.69%
-
NP to SH 106,628 51,128 32,572 26,396 32,380 41,713 38,093 98.74%
-
Tax Rate 27.39% 19.61% 30.20% 28.76% 26.49% 9.62% 25.15% -
Total Cost 1,021,600 616,098 554,352 434,358 365,868 245,592 177,357 221.67%
-
Net Worth 1,520,109 1,163,959 1,052,567 827,987 701,186 693,322 679,602 71.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,520,109 1,163,959 1,052,567 827,987 701,186 693,322 679,602 71.11%
NOSH 1,101,528 862,192 785,498 622,547 570,070 568,296 567,992 55.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.32% 8.18% 6.56% 7.53% 10.56% 16.81% 19.63% -
ROE 7.01% 4.39% 3.09% 3.19% 4.62% 6.02% 5.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 103.42 77.83 75.53 75.45 71.76 51.95 38.85 92.19%
EPS 9.68 5.93 4.15 4.24 5.68 7.34 6.71 27.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.34 1.33 1.23 1.22 1.1965 9.98%
Adjusted Per Share Value based on latest NOSH - 680,400
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 73.13 43.08 38.09 30.15 26.26 18.95 14.17 198.94%
EPS 6.85 3.28 2.09 1.69 2.08 2.68 2.45 98.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9758 0.7472 0.6757 0.5315 0.4501 0.4451 0.4363 71.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.41 0.75 0.65 0.85 1.69 1.88 2.90 -
P/RPS 1.36 0.96 0.86 1.13 2.36 3.62 7.46 -67.88%
P/EPS 14.57 12.65 15.68 20.05 29.75 25.61 43.24 -51.60%
EY 6.87 7.91 6.38 4.99 3.36 3.90 2.31 106.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.56 0.49 0.64 1.37 1.54 2.42 -43.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 26/02/08 -
Price 2.00 1.55 0.73 0.80 1.10 2.26 2.39 -
P/RPS 1.93 1.99 0.97 1.06 1.53 4.35 6.15 -53.85%
P/EPS 20.66 26.14 17.60 18.87 19.37 30.79 35.64 -30.50%
EY 4.84 3.83 5.68 5.30 5.16 3.25 2.81 43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.15 0.54 0.60 0.89 1.85 2.00 -19.31%

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