[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.57%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,874,640 1,887,092 2,046,243 1,806,749 1,772,316 1,839,660 1,250,056 30.98%
PBT 443,578 461,452 701,028 509,972 496,962 484,316 320,112 24.26%
Tax -123,124 -127,712 -148,311 -128,557 -125,168 -130,032 -88,999 24.13%
NP 320,454 333,740 552,717 381,414 371,794 354,284 231,113 24.32%
-
NP to SH 294,454 307,364 533,228 358,922 346,552 326,816 215,056 23.28%
-
Tax Rate 27.76% 27.68% 21.16% 25.21% 25.19% 26.85% 27.80% -
Total Cost 1,554,186 1,553,352 1,493,526 1,425,334 1,400,522 1,485,376 1,018,943 32.47%
-
Net Worth 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 17.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 90,326 - - - 70,096 -
Div Payout % - - 16.94% - - - 32.59% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 17.86%
NOSH 1,559,608 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 1,401,929 7.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.09% 17.69% 27.01% 21.11% 20.98% 19.26% 18.49% -
ROE 8.82% 9.39% 16.79% 12.50% 12.76% 12.32% 8.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 120.20 121.07 135.92 121.42 122.02 128.34 89.17 22.00%
EPS 18.88 19.72 35.42 24.12 23.86 22.80 15.34 14.83%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.14 2.10 2.11 1.93 1.87 1.85 1.86 9.79%
Adjusted Per Share Value based on latest NOSH - 1,559,593
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 120.34 121.14 131.36 115.99 113.78 118.10 80.25 30.97%
EPS 18.90 19.73 34.23 23.04 22.25 20.98 13.81 23.24%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 4.50 -
NAPS 2.1426 2.1012 2.0392 1.8437 1.7436 1.7023 1.674 17.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.31 3.42 2.96 2.55 2.69 2.86 2.60 -
P/RPS 2.75 2.82 2.18 2.10 2.20 2.23 2.92 -3.91%
P/EPS 17.53 17.34 8.36 10.57 11.27 12.54 16.95 2.26%
EY 5.70 5.77 11.97 9.46 8.87 7.97 5.90 -2.27%
DY 0.00 0.00 2.03 0.00 0.00 0.00 1.92 -
P/NAPS 1.55 1.63 1.40 1.32 1.44 1.55 1.40 7.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 3.32 3.33 3.02 2.56 2.56 2.52 3.23 -
P/RPS 2.76 2.75 2.22 2.11 2.10 1.96 3.62 -16.52%
P/EPS 17.58 16.89 8.53 10.61 10.73 11.05 21.06 -11.33%
EY 5.69 5.92 11.73 9.42 9.32 9.05 4.75 12.77%
DY 0.00 0.00 1.99 0.00 0.00 0.00 1.55 -
P/NAPS 1.55 1.59 1.43 1.33 1.37 1.36 1.74 -7.41%

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