[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.13%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,037,714 1,004,908 1,206,023 1,119,940 1,094,150 1,009,404 1,162,223 -7.25%
PBT 274,894 286,012 281,858 253,961 228,438 227,720 285,544 -2.49%
Tax -69,454 -70,792 -81,584 -65,697 -56,784 -59,120 -61,535 8.38%
NP 205,440 215,220 200,274 188,264 171,654 168,600 224,009 -5.59%
-
NP to SH 192,216 204,476 193,709 183,914 165,502 163,036 217,653 -7.93%
-
Tax Rate 25.27% 24.75% 28.95% 25.87% 24.86% 25.96% 21.55% -
Total Cost 832,274 789,688 1,005,749 931,676 922,496 840,804 938,214 -7.65%
-
Net Worth 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 23.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 55,070 - - - 44,305 -
Div Payout % - - 28.43% - - - 20.36% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 23.25%
NOSH 1,396,918 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 16.67%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.80% 21.42% 16.61% 16.81% 15.69% 16.70% 19.27% -
ROE 7.77% 8.44% 8.04% 7.98% 7.39% 7.48% 12.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 74.29 72.15 87.60 81.60 80.13 75.04 104.93 -20.51%
EPS 13.76 14.68 14.07 13.40 12.12 12.12 19.65 -21.09%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.77 1.74 1.75 1.68 1.64 1.62 1.63 5.63%
Adjusted Per Share Value based on latest NOSH - 1,386,557
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.62 64.51 77.42 71.90 70.24 64.80 74.61 -7.25%
EPS 12.34 13.13 12.44 11.81 10.62 10.47 13.97 -7.91%
DPS 0.00 0.00 3.54 0.00 0.00 0.00 2.84 -
NAPS 1.5873 1.5559 1.5467 1.4802 1.4376 1.399 1.159 23.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.13 2.20 2.18 2.30 1.96 2.84 2.75 -
P/RPS 2.87 3.05 2.49 2.82 2.45 3.78 2.62 6.24%
P/EPS 15.48 14.99 15.49 17.16 16.17 23.43 13.99 6.96%
EY 6.46 6.67 6.45 5.83 6.18 4.27 7.15 -6.52%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.45 -
P/NAPS 1.20 1.26 1.25 1.37 1.20 1.75 1.69 -20.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 2.10 2.40 2.04 2.18 2.13 2.50 2.80 -
P/RPS 2.83 3.33 2.33 2.67 2.66 3.33 2.67 3.94%
P/EPS 15.26 16.35 14.50 16.27 17.57 20.63 14.25 4.65%
EY 6.55 6.12 6.90 6.15 5.69 4.85 7.02 -4.50%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.43 -
P/NAPS 1.19 1.38 1.17 1.30 1.30 1.54 1.72 -21.72%

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