[IJMLAND] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -47.86%
YoY- 229.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,101,058 855,369 589,014 284,796 671,010 444,961 234,866 180.37%
PBT 148,921 122,203 87,978 40,484 68,303 41,828 24,827 230.49%
Tax -33,871 -31,418 -20,998 -11,088 -13,391 -12,631 -7,140 182.59%
NP 115,050 90,785 66,980 29,396 54,912 29,197 17,687 248.85%
-
NP to SH 108,663 86,787 63,948 26,657 51,128 24,429 13,198 308.26%
-
Tax Rate 22.74% 25.71% 23.87% 27.39% 19.61% 30.20% 28.76% -
Total Cost 986,008 764,584 522,034 255,400 616,098 415,764 217,179 174.43%
-
Net Worth 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 58.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 22,063 - - - - - - -
Div Payout % 20.30% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 58.72%
NOSH 1,103,177 1,102,757 1,102,551 1,101,528 862,192 785,498 622,547 46.48%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.45% 10.61% 11.37% 10.32% 8.18% 6.56% 7.53% -
ROE 6.57% 5.47% 4.11% 1.75% 4.39% 2.32% 1.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.81 77.57 53.42 25.85 77.83 56.65 37.73 91.38%
EPS 9.85 7.87 5.80 2.42 5.93 3.11 2.12 178.70%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.41 1.38 1.35 1.34 1.33 8.35%
Adjusted Per Share Value based on latest NOSH - 1,101,528
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.68 54.91 37.81 18.28 43.08 28.56 15.08 180.33%
EPS 6.98 5.57 4.11 1.71 3.28 1.57 0.85 307.55%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0623 1.0194 0.998 0.9758 0.7472 0.6757 0.5315 58.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.33 2.35 2.20 1.41 0.75 0.65 0.85 -
P/RPS 2.33 3.03 4.12 5.45 0.96 1.15 2.25 2.35%
P/EPS 23.65 29.86 37.93 58.26 12.65 20.90 40.09 -29.68%
EY 4.23 3.35 2.64 1.72 7.91 4.78 2.49 42.41%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.63 1.56 1.02 0.56 0.49 0.64 80.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 2.06 2.08 2.22 2.00 1.55 0.73 0.80 -
P/RPS 2.06 2.68 4.16 7.74 1.99 1.29 2.12 -1.89%
P/EPS 20.91 26.43 38.28 82.64 26.14 23.47 37.74 -32.56%
EY 4.78 3.78 2.61 1.21 3.83 4.26 2.65 48.23%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 1.57 1.45 1.15 0.54 0.60 73.48%

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