[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 9.74%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 232,120 253,424 308,509 316,934 326,824 84,074 269,861 -9.54%
PBT 35,588 35,228 14,752 53,736 49,888 8,660 44,722 -14.11%
Tax -11,136 -10,744 -12,811 -16,882 -16,410 -3,220 -8,990 15.32%
NP 24,452 24,484 1,941 36,853 33,478 5,440 35,732 -22.32%
-
NP to SH 18,122 17,536 -1,554 26,746 24,372 4,642 27,469 -24.19%
-
Tax Rate 31.29% 30.50% 86.84% 31.42% 32.89% 37.18% 20.10% -
Total Cost 207,668 228,940 306,568 280,081 293,346 78,634 234,129 -7.67%
-
Net Worth 662,250 656,973 653,600 678,050 668,182 651,427 657,720 0.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 662,250 656,973 653,600 678,050 668,182 651,427 657,720 0.45%
NOSH 569,874 569,350 568,348 568,929 567,218 568,336 568,716 0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.53% 9.66% 0.63% 11.63% 10.24% 6.47% 13.24% -
ROE 2.74% 2.67% -0.24% 3.94% 3.65% 0.71% 4.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.73 44.51 54.28 55.71 57.62 14.79 47.45 -9.67%
EPS 3.18 3.08 -0.27 4.71 4.28 0.82 4.83 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1621 1.1539 1.15 1.1918 1.178 1.1462 1.1565 0.32%
Adjusted Per Share Value based on latest NOSH - 566,474
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.90 16.27 19.80 20.35 20.98 5.40 17.32 -9.53%
EPS 1.16 1.13 -0.10 1.72 1.56 0.30 1.76 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4251 0.4217 0.4196 0.4353 0.4289 0.4182 0.4222 0.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.88 1.43 1.07 0.51 0.43 0.53 0.49 -
P/RPS 7.07 3.21 1.97 0.92 0.75 3.58 1.03 260.75%
P/EPS 90.57 46.43 -391.33 10.85 10.01 64.89 10.14 329.91%
EY 1.10 2.15 -0.26 9.22 9.99 1.54 9.86 -76.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.24 0.93 0.43 0.37 0.46 0.42 226.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 28/05/07 12/02/07 20/11/06 25/08/06 14/06/06 -
Price 2.51 2.66 1.05 0.86 0.49 0.50 0.53 -
P/RPS 6.16 5.98 1.93 1.54 0.85 3.38 1.12 211.26%
P/EPS 78.93 86.36 -384.02 18.29 11.40 61.22 10.97 272.25%
EY 1.27 1.16 -0.26 5.47 8.77 1.63 9.11 -73.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.31 0.91 0.72 0.42 0.44 0.46 180.14%

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