[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -21.93%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,009,404 1,162,223 1,110,820 1,155,812 1,459,824 1,101,058 1,140,492 -7.83%
PBT 227,720 285,544 303,630 244,304 323,396 148,921 162,937 25.07%
Tax -59,120 -61,535 -62,881 -63,284 -85,796 -33,871 -41,890 25.89%
NP 168,600 224,009 240,749 181,020 237,600 115,050 121,046 24.79%
-
NP to SH 163,036 217,653 231,528 167,208 214,180 108,663 115,716 25.75%
-
Tax Rate 25.96% 21.55% 20.71% 25.90% 26.53% 22.74% 25.71% -
Total Cost 840,804 938,214 870,070 974,792 1,222,224 986,008 1,019,445 -12.08%
-
Net Worth 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 23.56%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 44,305 - - - 22,063 - -
Div Payout % - 20.36% - - - 20.30% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 23.56%
NOSH 1,345,181 1,107,648 1,106,025 1,104,412 1,104,020 1,103,177 1,102,757 14.20%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.70% 19.27% 21.67% 15.66% 16.28% 10.45% 10.61% -
ROE 7.48% 12.06% 12.84% 10.09% 13.20% 6.57% 7.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.04 104.93 100.43 104.65 132.23 99.81 103.42 -19.30%
EPS 12.12 19.65 20.93 15.14 19.40 9.85 10.49 10.13%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.62 1.63 1.63 1.50 1.47 1.50 1.44 8.19%
Adjusted Per Share Value based on latest NOSH - 1,105,110
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.80 74.61 71.31 74.20 93.71 70.68 73.21 -7.83%
EPS 10.47 13.97 14.86 10.73 13.75 6.98 7.43 25.77%
DPS 0.00 2.84 0.00 0.00 0.00 1.42 0.00 -
NAPS 1.399 1.159 1.1573 1.0635 1.0418 1.0623 1.0194 23.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.84 2.75 2.86 2.40 2.15 2.33 2.35 -
P/RPS 3.78 2.62 2.85 2.29 1.63 2.33 2.27 40.62%
P/EPS 23.43 13.99 13.66 15.85 11.08 23.65 22.40 3.05%
EY 4.27 7.15 7.32 6.31 9.02 4.23 4.47 -3.01%
DY 0.00 1.45 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.75 1.69 1.75 1.60 1.46 1.55 1.63 4.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 -
Price 2.50 2.80 2.80 2.97 2.28 2.06 2.08 -
P/RPS 3.33 2.67 2.79 2.84 1.72 2.06 2.01 40.14%
P/EPS 20.63 14.25 13.38 19.62 11.75 20.91 19.82 2.71%
EY 4.85 7.02 7.48 5.10 8.51 4.78 5.04 -2.53%
DY 0.00 1.43 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 1.54 1.72 1.72 1.98 1.55 1.37 1.44 4.59%

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