[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 5.33%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,169,150 1,037,714 1,004,908 1,206,023 1,119,940 1,094,150 1,009,404 10.24%
PBT 299,505 274,894 286,012 281,858 253,961 228,438 227,720 19.94%
Tax -85,638 -69,454 -70,792 -81,584 -65,697 -56,784 -59,120 27.87%
NP 213,866 205,440 215,220 200,274 188,264 171,654 168,600 17.09%
-
NP to SH 199,629 192,216 204,476 193,709 183,914 165,502 163,036 14.38%
-
Tax Rate 28.59% 25.27% 24.75% 28.95% 25.87% 24.86% 25.96% -
Total Cost 955,284 832,274 789,688 1,005,749 931,676 922,496 840,804 8.84%
-
Net Worth 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 10.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 55,070 - - - -
Div Payout % - - - 28.43% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 10.49%
NOSH 1,399,271 1,396,918 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 2.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.29% 19.80% 21.42% 16.61% 16.81% 15.69% 16.70% -
ROE 7.88% 7.77% 8.44% 8.04% 7.98% 7.39% 7.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.55 74.29 72.15 87.60 81.60 80.13 75.04 7.38%
EPS 14.27 13.76 14.68 14.07 13.40 12.12 12.12 11.44%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.74 1.75 1.68 1.64 1.62 7.63%
Adjusted Per Share Value based on latest NOSH - 1,387,388
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.05 66.62 64.51 77.42 71.90 70.24 64.80 10.23%
EPS 12.82 12.34 13.13 12.44 11.81 10.62 10.47 14.38%
DPS 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
NAPS 1.6259 1.5873 1.5559 1.5467 1.4802 1.4376 1.399 10.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.40 2.13 2.20 2.18 2.30 1.96 2.84 -
P/RPS 2.87 2.87 3.05 2.49 2.82 2.45 3.78 -16.70%
P/EPS 16.82 15.48 14.99 15.49 17.16 16.17 23.43 -19.74%
EY 5.94 6.46 6.67 6.45 5.83 6.18 4.27 24.49%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.33 1.20 1.26 1.25 1.37 1.20 1.75 -16.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 2.13 2.10 2.40 2.04 2.18 2.13 2.50 -
P/RPS 2.55 2.83 3.33 2.33 2.67 2.66 3.33 -16.23%
P/EPS 14.93 15.26 16.35 14.50 16.27 17.57 20.63 -19.31%
EY 6.70 6.55 6.12 6.90 6.15 5.69 4.85 23.91%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.38 1.17 1.30 1.30 1.54 -16.19%

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