[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -5.26%
YoY- 770.78%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 364,150 336,860 289,339 268,982 286,698 320,744 116,413 113.44%
PBT 66,470 57,980 51,242 56,380 61,018 64,720 16,774 149.78%
Tax -13,458 -15,104 -14,893 -26,320 -29,288 -31,980 -10,335 19.18%
NP 53,012 42,876 36,349 30,060 31,730 32,740 6,439 306.16%
-
NP to SH 40,184 33,308 27,664 30,060 31,730 32,740 6,439 237.83%
-
Tax Rate 20.25% 26.05% 29.06% 46.68% 48.00% 49.41% 61.61% -
Total Cost 311,138 293,984 252,990 238,922 254,968 288,004 109,974 99.65%
-
Net Worth 772,350 636,024 625,658 624,218 618,336 610,407 284,724 94.14%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 772,350 636,024 625,658 624,218 618,336 610,407 284,724 94.14%
NOSH 567,570 566,462 564,571 567,884 568,638 568,402 268,734 64.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.56% 12.73% 12.56% 11.18% 11.07% 10.21% 5.53% -
ROE 5.20% 5.24% 4.42% 4.82% 5.13% 5.36% 2.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 64.16 59.47 51.25 47.37 50.42 56.43 43.32 29.83%
EPS 7.08 5.84 4.87 5.29 5.58 5.76 2.40 105.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 1.1228 1.1082 1.0992 1.0874 1.0739 1.0595 18.10%
Adjusted Per Share Value based on latest NOSH - 566,101
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.38 21.62 18.57 17.27 18.40 20.59 7.47 113.52%
EPS 2.58 2.14 1.78 1.93 2.04 2.10 0.41 239.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.4083 0.4016 0.4007 0.3969 0.3919 0.1828 94.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.40 0.47 0.64 0.87 1.06 0.99 1.02 -
P/RPS 0.62 0.79 1.25 1.84 2.10 1.75 2.35 -58.76%
P/EPS 5.65 7.99 13.06 16.44 19.00 17.19 42.57 -73.88%
EY 17.70 12.51 7.66 6.08 5.26 5.82 2.35 282.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.58 0.79 0.97 0.92 0.96 -54.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 15/11/05 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 -
Price 0.43 0.46 0.49 0.70 1.03 1.04 1.00 -
P/RPS 0.67 0.77 0.96 1.48 2.04 1.84 2.31 -56.08%
P/EPS 6.07 7.82 10.00 13.22 18.46 18.06 41.74 -72.24%
EY 16.47 12.78 10.00 7.56 5.42 5.54 2.40 259.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.44 0.64 0.95 0.97 0.94 -51.14%

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