[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 1.51%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,004,908 1,206,023 1,119,940 1,094,150 1,009,404 1,162,223 1,110,820 -6.46%
PBT 286,012 281,858 253,961 228,438 227,720 285,544 303,630 -3.91%
Tax -70,792 -81,584 -65,697 -56,784 -59,120 -61,535 -62,881 8.22%
NP 215,220 200,274 188,264 171,654 168,600 224,009 240,749 -7.20%
-
NP to SH 204,476 193,709 183,914 165,502 163,036 217,653 231,528 -7.95%
-
Tax Rate 24.75% 28.95% 25.87% 24.86% 25.96% 21.55% 20.71% -
Total Cost 789,688 1,005,749 931,676 922,496 840,804 938,214 870,070 -6.26%
-
Net Worth 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 21.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 55,070 - - - 44,305 - -
Div Payout % - 28.43% - - - 20.36% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 21.82%
NOSH 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 16.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.42% 16.61% 16.81% 15.69% 16.70% 19.27% 21.67% -
ROE 8.44% 8.04% 7.98% 7.39% 7.48% 12.06% 12.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.15 87.60 81.60 80.13 75.04 104.93 100.43 -19.80%
EPS 14.68 14.07 13.40 12.12 12.12 19.65 20.93 -21.07%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.74 1.75 1.68 1.64 1.62 1.63 1.63 4.45%
Adjusted Per Share Value based on latest NOSH - 1,385,841
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.51 77.42 71.90 70.24 64.80 74.61 71.31 -6.46%
EPS 13.13 12.44 11.81 10.62 10.47 13.97 14.86 -7.92%
DPS 0.00 3.54 0.00 0.00 0.00 2.84 0.00 -
NAPS 1.5559 1.5467 1.4802 1.4376 1.399 1.159 1.1573 21.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.18 2.30 1.96 2.84 2.75 2.86 -
P/RPS 3.05 2.49 2.82 2.45 3.78 2.62 2.85 4.62%
P/EPS 14.99 15.49 17.16 16.17 23.43 13.99 13.66 6.39%
EY 6.67 6.45 5.83 6.18 4.27 7.15 7.32 -6.01%
DY 0.00 1.83 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.26 1.25 1.37 1.20 1.75 1.69 1.75 -19.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 2.40 2.04 2.18 2.13 2.50 2.80 2.80 -
P/RPS 3.33 2.33 2.67 2.66 3.33 2.67 2.79 12.53%
P/EPS 16.35 14.50 16.27 17.57 20.63 14.25 13.38 14.31%
EY 6.12 6.90 6.15 5.69 4.85 7.02 7.48 -12.53%
DY 0.00 1.96 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.38 1.17 1.30 1.30 1.54 1.72 1.72 -13.66%

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