[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -9.52%
YoY- 255.26%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,155,812 1,459,824 1,101,058 1,140,492 1,178,028 1,139,184 671,010 43.64%
PBT 244,304 323,396 148,921 162,937 175,956 161,936 68,303 133.69%
Tax -63,284 -85,796 -33,871 -41,890 -41,996 -44,352 -13,391 181.34%
NP 181,020 237,600 115,050 121,046 133,960 117,584 54,912 121.33%
-
NP to SH 167,208 214,180 108,663 115,716 127,896 106,628 51,128 120.16%
-
Tax Rate 25.90% 26.53% 22.74% 25.71% 23.87% 27.39% 19.61% -
Total Cost 974,792 1,222,224 986,008 1,019,445 1,044,068 1,021,600 616,098 35.74%
-
Net Worth 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 26.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 22,063 - - - - -
Div Payout % - - 20.30% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 26.50%
NOSH 1,104,412 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 862,192 17.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.66% 16.28% 10.45% 10.61% 11.37% 10.32% 8.18% -
ROE 10.09% 13.20% 6.57% 7.29% 8.23% 7.01% 4.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 104.65 132.23 99.81 103.42 106.85 103.42 77.83 21.80%
EPS 15.14 19.40 9.85 10.49 11.60 9.68 5.93 86.69%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.50 1.44 1.41 1.38 1.35 7.26%
Adjusted Per Share Value based on latest NOSH - 1,103,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.20 93.71 70.68 73.21 75.62 73.13 43.08 43.63%
EPS 10.73 13.75 6.98 7.43 8.21 6.85 3.28 120.21%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.0635 1.0418 1.0623 1.0194 0.998 0.9758 0.7472 26.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.15 2.33 2.35 2.20 1.41 0.75 -
P/RPS 2.29 1.63 2.33 2.27 2.06 1.36 0.96 78.43%
P/EPS 15.85 11.08 23.65 22.40 18.97 14.57 12.65 16.20%
EY 6.31 9.02 4.23 4.47 5.27 6.87 7.91 -13.97%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.46 1.55 1.63 1.56 1.02 0.56 101.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.97 2.28 2.06 2.08 2.22 2.00 1.55 -
P/RPS 2.84 1.72 2.06 2.01 2.08 1.93 1.99 26.73%
P/EPS 19.62 11.75 20.91 19.82 19.14 20.66 26.14 -17.39%
EY 5.10 8.51 4.78 5.04 5.23 4.84 3.83 21.01%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.55 1.37 1.44 1.57 1.45 1.15 43.60%

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