[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -6.1%
YoY- 112.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,110,820 1,155,812 1,459,824 1,101,058 1,140,492 1,178,028 1,139,184 -1.66%
PBT 303,630 244,304 323,396 148,921 162,937 175,956 161,936 51.88%
Tax -62,881 -63,284 -85,796 -33,871 -41,890 -41,996 -44,352 26.12%
NP 240,749 181,020 237,600 115,050 121,046 133,960 117,584 61.03%
-
NP to SH 231,528 167,208 214,180 108,663 115,716 127,896 106,628 67.44%
-
Tax Rate 20.71% 25.90% 26.53% 22.74% 25.71% 23.87% 27.39% -
Total Cost 870,070 974,792 1,222,224 986,008 1,019,445 1,044,068 1,021,600 -10.12%
-
Net Worth 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 12.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 22,063 - - - -
Div Payout % - - - 20.30% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 12.00%
NOSH 1,106,025 1,104,412 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 0.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.67% 15.66% 16.28% 10.45% 10.61% 11.37% 10.32% -
ROE 12.84% 10.09% 13.20% 6.57% 7.29% 8.23% 7.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 100.43 104.65 132.23 99.81 103.42 106.85 103.42 -1.93%
EPS 20.93 15.14 19.40 9.85 10.49 11.60 9.68 66.97%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.47 1.50 1.44 1.41 1.38 11.70%
Adjusted Per Share Value based on latest NOSH - 1,104,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.31 74.20 93.71 70.68 73.21 75.62 73.13 -1.66%
EPS 14.86 10.73 13.75 6.98 7.43 8.21 6.85 67.34%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 1.1573 1.0635 1.0418 1.0623 1.0194 0.998 0.9758 12.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.86 2.40 2.15 2.33 2.35 2.20 1.41 -
P/RPS 2.85 2.29 1.63 2.33 2.27 2.06 1.36 63.53%
P/EPS 13.66 15.85 11.08 23.65 22.40 18.97 14.57 -4.19%
EY 7.32 6.31 9.02 4.23 4.47 5.27 6.87 4.30%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 1.46 1.55 1.63 1.56 1.02 43.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.80 2.97 2.28 2.06 2.08 2.22 2.00 -
P/RPS 2.79 2.84 1.72 2.06 2.01 2.08 1.93 27.76%
P/EPS 13.38 19.62 11.75 20.91 19.82 19.14 20.66 -25.08%
EY 7.48 5.10 8.51 4.78 5.04 5.23 4.84 33.56%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.72 1.98 1.55 1.37 1.44 1.57 1.45 12.02%

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