[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -31.64%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 316,934 326,824 84,074 269,861 364,150 336,860 289,339 6.24%
PBT 53,736 49,888 8,660 44,722 66,470 57,980 51,242 3.21%
Tax -16,882 -16,410 -3,220 -8,990 -13,458 -15,104 -14,893 8.69%
NP 36,853 33,478 5,440 35,732 53,012 42,876 36,349 0.91%
-
NP to SH 26,746 24,372 4,642 27,469 40,184 33,308 27,664 -2.21%
-
Tax Rate 31.42% 32.89% 37.18% 20.10% 20.25% 26.05% 29.06% -
Total Cost 280,081 293,346 78,634 234,129 311,138 293,984 252,990 6.99%
-
Net Worth 678,050 668,182 651,427 657,720 772,350 636,024 625,658 5.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 678,050 668,182 651,427 657,720 772,350 636,024 625,658 5.49%
NOSH 568,929 567,218 568,336 568,716 567,570 566,462 564,571 0.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.63% 10.24% 6.47% 13.24% 14.56% 12.73% 12.56% -
ROE 3.94% 3.65% 0.71% 4.18% 5.20% 5.24% 4.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.71 57.62 14.79 47.45 64.16 59.47 51.25 5.70%
EPS 4.71 4.28 0.82 4.83 7.08 5.84 4.87 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 1.178 1.1462 1.1565 1.3608 1.1228 1.1082 4.95%
Adjusted Per Share Value based on latest NOSH - 567,538
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.35 20.98 5.40 17.32 23.38 21.62 18.57 6.27%
EPS 1.72 1.56 0.30 1.76 2.58 2.14 1.78 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4289 0.4182 0.4222 0.4958 0.4083 0.4016 5.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.53 0.49 0.40 0.47 0.64 -
P/RPS 0.92 0.75 3.58 1.03 0.62 0.79 1.25 -18.43%
P/EPS 10.85 10.01 64.89 10.14 5.65 7.99 13.06 -11.59%
EY 9.22 9.99 1.54 9.86 17.70 12.51 7.66 13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.46 0.42 0.29 0.42 0.58 -18.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 -
Price 0.86 0.49 0.50 0.53 0.43 0.46 0.49 -
P/RPS 1.54 0.85 3.38 1.12 0.67 0.77 0.96 36.91%
P/EPS 18.29 11.40 61.22 10.97 6.07 7.82 10.00 49.39%
EY 5.47 8.77 1.63 9.11 16.47 12.78 10.00 -33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 0.44 0.46 0.32 0.41 0.44 38.73%

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