[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.04%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,887,092 2,046,243 1,806,749 1,772,316 1,839,660 1,250,056 1,169,150 37.71%
PBT 461,452 701,028 509,972 496,962 484,316 320,112 299,505 33.50%
Tax -127,712 -148,311 -128,557 -125,168 -130,032 -88,999 -85,638 30.62%
NP 333,740 552,717 381,414 371,794 354,284 231,113 213,866 34.64%
-
NP to SH 307,364 533,228 358,922 346,552 326,816 215,056 199,629 33.44%
-
Tax Rate 27.68% 21.16% 25.21% 25.19% 26.85% 27.80% 28.59% -
Total Cost 1,553,352 1,493,526 1,425,334 1,400,522 1,485,376 1,018,943 955,284 38.40%
-
Net Worth 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 18.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 90,326 - - - 70,096 - -
Div Payout % - 16.94% - - - 32.59% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 18.70%
NOSH 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 1,401,929 1,399,271 7.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.69% 27.01% 21.11% 20.98% 19.26% 18.49% 18.29% -
ROE 9.39% 16.79% 12.50% 12.76% 12.32% 8.25% 7.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.07 135.92 121.42 122.02 128.34 89.17 83.55 28.14%
EPS 19.72 35.42 24.12 23.86 22.80 15.34 14.27 24.14%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.10 2.11 1.93 1.87 1.85 1.86 1.81 10.44%
Adjusted Per Share Value based on latest NOSH - 1,472,218
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.14 131.36 115.99 113.78 118.10 80.25 75.05 37.72%
EPS 19.73 34.23 23.04 22.25 20.98 13.81 12.82 33.40%
DPS 0.00 5.80 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.1012 2.0392 1.8437 1.7436 1.7023 1.674 1.6259 18.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.42 2.96 2.55 2.69 2.86 2.60 2.40 -
P/RPS 2.82 2.18 2.10 2.20 2.23 2.92 2.87 -1.16%
P/EPS 17.34 8.36 10.57 11.27 12.54 16.95 16.82 2.05%
EY 5.77 11.97 9.46 8.87 7.97 5.90 5.94 -1.92%
DY 0.00 2.03 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.63 1.40 1.32 1.44 1.55 1.40 1.33 14.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 3.33 3.02 2.56 2.56 2.52 3.23 2.13 -
P/RPS 2.75 2.22 2.11 2.10 1.96 3.62 2.55 5.17%
P/EPS 16.89 8.53 10.61 10.73 11.05 21.06 14.93 8.59%
EY 5.92 11.73 9.42 9.32 9.05 4.75 6.70 -7.94%
DY 0.00 1.99 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 1.59 1.43 1.33 1.37 1.36 1.74 1.18 22.06%

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