[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.86%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,772,316 1,839,660 1,250,056 1,169,150 1,037,714 1,004,908 1,206,023 29.22%
PBT 496,962 484,316 320,112 299,505 274,894 286,012 281,858 45.89%
Tax -125,168 -130,032 -88,999 -85,638 -69,454 -70,792 -81,584 32.98%
NP 371,794 354,284 231,113 213,866 205,440 215,220 200,274 50.99%
-
NP to SH 346,552 326,816 215,056 199,629 192,216 204,476 193,709 47.31%
-
Tax Rate 25.19% 26.85% 27.80% 28.59% 25.27% 24.75% 28.95% -
Total Cost 1,400,522 1,485,376 1,018,943 955,284 832,274 789,688 1,005,749 24.67%
-
Net Worth 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 8.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 70,096 - - - 55,070 -
Div Payout % - - 32.59% - - - 28.43% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 8.30%
NOSH 1,452,439 1,433,403 1,401,929 1,399,271 1,396,918 1,392,888 1,376,751 3.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.98% 19.26% 18.49% 18.29% 19.80% 21.42% 16.61% -
ROE 12.76% 12.32% 8.25% 7.88% 7.77% 8.44% 8.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.02 128.34 89.17 83.55 74.29 72.15 87.60 24.69%
EPS 23.86 22.80 15.34 14.27 13.76 14.68 14.07 42.16%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.87 1.85 1.86 1.81 1.77 1.74 1.75 4.51%
Adjusted Per Share Value based on latest NOSH - 1,403,534
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 113.78 118.10 80.25 75.05 66.62 64.51 77.42 29.23%
EPS 22.25 20.98 13.81 12.82 12.34 13.13 12.44 47.29%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.54 -
NAPS 1.7436 1.7023 1.674 1.6259 1.5873 1.5559 1.5467 8.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.69 2.86 2.60 2.40 2.13 2.20 2.18 -
P/RPS 2.20 2.23 2.92 2.87 2.87 3.05 2.49 -7.91%
P/EPS 11.27 12.54 16.95 16.82 15.48 14.99 15.49 -19.09%
EY 8.87 7.97 5.90 5.94 6.46 6.67 6.45 23.63%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.83 -
P/NAPS 1.44 1.55 1.40 1.33 1.20 1.26 1.25 9.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 2.56 2.52 3.23 2.13 2.10 2.40 2.04 -
P/RPS 2.10 1.96 3.62 2.55 2.83 3.33 2.33 -6.68%
P/EPS 10.73 11.05 21.06 14.93 15.26 16.35 14.50 -18.17%
EY 9.32 9.05 4.75 6.70 6.55 6.12 6.90 22.17%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.96 -
P/NAPS 1.37 1.36 1.74 1.18 1.19 1.38 1.17 11.08%

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