[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 19.95%
YoY- 384.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,459,824 1,101,058 1,140,492 1,178,028 1,139,184 671,010 593,281 82.56%
PBT 323,396 148,921 162,937 175,956 161,936 68,303 55,770 223.80%
Tax -85,796 -33,871 -41,890 -41,996 -44,352 -13,391 -16,841 196.95%
NP 237,600 115,050 121,046 133,960 117,584 54,912 38,929 235.08%
-
NP to SH 214,180 108,663 115,716 127,896 106,628 51,128 32,572 252.19%
-
Tax Rate 26.53% 22.74% 25.71% 23.87% 27.39% 19.61% 30.20% -
Total Cost 1,222,224 986,008 1,019,445 1,044,068 1,021,600 616,098 554,352 69.64%
-
Net Worth 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 33.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 22,063 - - - - - -
Div Payout % - 20.30% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 33.56%
NOSH 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 862,192 785,498 25.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.28% 10.45% 10.61% 11.37% 10.32% 8.18% 6.56% -
ROE 13.20% 6.57% 7.29% 8.23% 7.01% 4.39% 3.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 132.23 99.81 103.42 106.85 103.42 77.83 75.53 45.40%
EPS 19.40 9.85 10.49 11.60 9.68 5.93 4.15 180.36%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.50 1.44 1.41 1.38 1.35 1.34 6.38%
Adjusted Per Share Value based on latest NOSH - 1,103,283
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.71 70.68 73.21 75.62 73.13 43.08 38.09 82.54%
EPS 13.75 6.98 7.43 8.21 6.85 3.28 2.09 252.31%
DPS 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0418 1.0623 1.0194 0.998 0.9758 0.7472 0.6757 33.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.15 2.33 2.35 2.20 1.41 0.75 0.65 -
P/RPS 1.63 2.33 2.27 2.06 1.36 0.96 0.86 53.33%
P/EPS 11.08 23.65 22.40 18.97 14.57 12.65 15.68 -20.71%
EY 9.02 4.23 4.47 5.27 6.87 7.91 6.38 26.04%
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.63 1.56 1.02 0.56 0.49 107.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 2.28 2.06 2.08 2.22 2.00 1.55 0.73 -
P/RPS 1.72 2.06 2.01 2.08 1.93 1.99 0.97 46.65%
P/EPS 11.75 20.91 19.82 19.14 20.66 26.14 17.60 -23.66%
EY 8.51 4.78 5.04 5.23 4.84 3.83 5.68 31.03%
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.37 1.44 1.57 1.45 1.15 0.54 102.36%

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