[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 20.64%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 326,824 84,074 269,861 364,150 336,860 289,339 268,982 13.85%
PBT 49,888 8,660 44,722 66,470 57,980 51,242 56,380 -7.82%
Tax -16,410 -3,220 -8,990 -13,458 -15,104 -14,893 -26,320 -26.99%
NP 33,478 5,440 35,732 53,012 42,876 36,349 30,060 7.43%
-
NP to SH 24,372 4,642 27,469 40,184 33,308 27,664 30,060 -13.03%
-
Tax Rate 32.89% 37.18% 20.10% 20.25% 26.05% 29.06% 46.68% -
Total Cost 293,346 78,634 234,129 311,138 293,984 252,990 238,922 14.64%
-
Net Worth 668,182 651,427 657,720 772,350 636,024 625,658 624,218 4.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 668,182 651,427 657,720 772,350 636,024 625,658 624,218 4.63%
NOSH 567,218 568,336 568,716 567,570 566,462 564,571 567,884 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.24% 6.47% 13.24% 14.56% 12.73% 12.56% 11.18% -
ROE 3.65% 0.71% 4.18% 5.20% 5.24% 4.42% 4.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.62 14.79 47.45 64.16 59.47 51.25 47.37 13.93%
EPS 4.28 0.82 4.83 7.08 5.84 4.87 5.29 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.1462 1.1565 1.3608 1.1228 1.1082 1.0992 4.71%
Adjusted Per Share Value based on latest NOSH - 568,309
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.98 5.40 17.32 23.38 21.62 18.57 17.27 13.83%
EPS 1.56 0.30 1.76 2.58 2.14 1.78 1.93 -13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.4182 0.4222 0.4958 0.4083 0.4016 0.4007 4.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.53 0.49 0.40 0.47 0.64 0.87 -
P/RPS 0.75 3.58 1.03 0.62 0.79 1.25 1.84 -44.99%
P/EPS 10.01 64.89 10.14 5.65 7.99 13.06 16.44 -28.14%
EY 9.99 1.54 9.86 17.70 12.51 7.66 6.08 39.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.42 0.29 0.42 0.58 0.79 -39.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 16/05/05 -
Price 0.49 0.50 0.53 0.43 0.46 0.49 0.70 -
P/RPS 0.85 3.38 1.12 0.67 0.77 0.96 1.48 -30.88%
P/EPS 11.40 61.22 10.97 6.07 7.82 10.00 13.22 -9.39%
EY 8.77 1.63 9.11 16.47 12.78 10.00 7.56 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.46 0.32 0.41 0.44 0.64 -24.46%

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