[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 52.74%
YoY- -199.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 286,698 320,744 116,413 54,246 36,830 36,784 30,908 338.50%
PBT 61,018 64,720 16,774 -120 -6,914 8,124 5,554 390.62%
Tax -29,288 -31,980 -10,335 -4,361 -2,568 -2,824 -2,105 473.88%
NP 31,730 32,740 6,439 -4,481 -9,482 5,300 3,449 336.11%
-
NP to SH 31,730 32,740 6,439 -4,481 -9,482 5,300 3,449 336.11%
-
Tax Rate 48.00% 49.41% 61.61% - - 34.76% 37.90% -
Total Cost 254,968 288,004 109,974 58,727 46,312 31,484 27,459 338.80%
-
Net Worth 618,336 610,407 284,724 175,196 168,635 175,321 173,289 132.60%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 618,336 610,407 284,724 175,196 168,635 175,321 173,289 132.60%
NOSH 568,638 568,402 268,734 169,747 150,031 150,568 149,956 142.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.07% 10.21% 5.53% -8.26% -25.75% 14.41% 11.16% -
ROE 5.13% 5.36% 2.26% -2.56% -5.62% 3.02% 1.99% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.42 56.43 43.32 31.96 24.55 24.43 20.61 81.06%
EPS 5.58 5.76 2.40 -2.64 -6.32 3.52 2.30 80.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0874 1.0739 1.0595 1.0321 1.124 1.1644 1.1556 -3.95%
Adjusted Per Share Value based on latest NOSH - 209,090
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.40 20.59 7.47 3.48 2.36 2.36 1.98 339.03%
EPS 2.04 2.10 0.41 -0.29 -0.61 0.34 0.22 338.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.3919 0.1828 0.1125 0.1083 0.1125 0.1112 132.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 0.99 1.02 1.48 1.08 0.98 0.75 -
P/RPS 2.10 1.75 2.35 4.63 4.40 4.01 3.64 -30.58%
P/EPS 19.00 17.19 42.57 -56.06 -17.09 27.84 32.61 -30.12%
EY 5.26 5.82 2.35 -1.78 -5.85 3.59 3.07 42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.96 1.43 0.96 0.84 0.65 30.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 -
Price 1.03 1.04 1.00 1.10 1.50 1.09 1.06 -
P/RPS 2.04 1.84 2.31 3.44 6.11 4.46 5.14 -45.84%
P/EPS 18.46 18.06 41.74 -41.67 -23.73 30.97 46.09 -45.51%
EY 5.42 5.54 2.40 -2.40 -4.21 3.23 2.17 83.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.94 1.07 1.33 0.94 0.92 2.15%

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