[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 25.15%
YoY- -26.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 36,784 30,908 32,393 32,500 30,300 29,186 28,542 18.40%
PBT 8,124 5,554 6,256 7,386 6,448 -59,674 4,638 45.25%
Tax -2,824 -2,105 -1,753 -2,440 -2,496 59,674 -78 992.02%
NP 5,300 3,449 4,502 4,946 3,952 0 4,560 10.53%
-
NP to SH 5,300 3,449 4,502 4,946 3,952 -62,166 4,560 10.53%
-
Tax Rate 34.76% 37.90% 28.02% 33.04% 38.71% - 1.68% -
Total Cost 31,484 27,459 27,890 27,554 26,348 29,186 23,982 19.87%
-
Net Worth 175,321 173,289 173,367 172,210 170,534 204,019 333,000 -34.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 175,321 173,289 173,367 172,210 170,534 204,019 333,000 -34.77%
NOSH 150,568 149,956 150,088 149,878 149,696 150,014 150,000 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.41% 11.16% 13.90% 15.22% 13.04% 0.00% 15.98% -
ROE 3.02% 1.99% 2.60% 2.87% 2.32% -30.47% 1.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.43 20.61 21.58 21.68 20.24 19.46 19.03 18.10%
EPS 3.52 2.30 3.00 3.30 2.64 -41.44 3.04 10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1644 1.1556 1.1551 1.149 1.1392 1.36 2.22 -34.93%
Adjusted Per Share Value based on latest NOSH - 149,898
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.36 1.98 2.08 2.09 1.95 1.87 1.83 18.46%
EPS 0.34 0.22 0.29 0.32 0.25 -3.99 0.29 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1112 0.1113 0.1106 0.1095 0.131 0.2138 -34.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.98 0.75 0.56 0.61 0.79 0.95 1.02 -
P/RPS 4.01 3.64 2.59 2.81 3.90 4.88 5.36 -17.57%
P/EPS 27.84 32.61 18.67 18.48 29.92 -2.29 33.55 -11.68%
EY 3.59 3.07 5.36 5.41 3.34 -43.62 2.98 13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.48 0.53 0.69 0.70 0.46 49.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 26/08/03 13/05/03 28/02/03 21/11/02 26/08/02 10/05/02 -
Price 1.09 1.06 0.58 0.60 0.68 0.89 1.18 -
P/RPS 4.46 5.14 2.69 2.77 3.36 4.57 6.20 -19.69%
P/EPS 30.97 46.09 19.33 18.18 25.76 -2.15 38.82 -13.96%
EY 3.23 2.17 5.17 5.50 3.88 -46.56 2.58 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.50 0.52 0.60 0.65 0.53 46.47%

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