[IJMLAND] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -50.72%
YoY- 100.87%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,162,223 833,115 577,906 364,956 1,101,058 855,369 589,014 57.38%
PBT 285,544 227,723 122,152 80,849 148,921 122,203 87,978 119.37%
Tax -61,535 -47,161 -31,642 -21,449 -33,871 -31,418 -20,998 104.91%
NP 224,009 180,562 90,510 59,400 115,050 90,785 66,980 123.80%
-
NP to SH 217,653 173,646 83,604 53,545 108,663 86,787 63,948 126.43%
-
Tax Rate 21.55% 20.71% 25.90% 26.53% 22.74% 25.71% 23.87% -
Total Cost 938,214 652,553 487,396 305,556 986,008 764,584 522,034 47.87%
-
Net Worth 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 10.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 44,305 - - - 22,063 - - -
Div Payout % 20.36% - - - 20.30% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 10.49%
NOSH 1,107,648 1,106,025 1,104,412 1,104,020 1,103,177 1,102,757 1,102,551 0.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.27% 21.67% 15.66% 16.28% 10.45% 10.61% 11.37% -
ROE 12.06% 9.63% 5.05% 3.30% 6.57% 5.47% 4.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.93 75.33 52.33 33.06 99.81 77.57 53.42 56.90%
EPS 19.65 15.70 7.57 4.85 9.85 7.87 5.80 125.74%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.63 1.63 1.50 1.47 1.50 1.44 1.41 10.15%
Adjusted Per Share Value based on latest NOSH - 1,104,020
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.61 53.48 37.10 23.43 70.68 54.91 37.81 57.38%
EPS 13.97 11.15 5.37 3.44 6.98 5.57 4.11 126.23%
DPS 2.84 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 1.159 1.1573 1.0635 1.0418 1.0623 1.0194 0.998 10.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.75 2.86 2.40 2.15 2.33 2.35 2.20 -
P/RPS 2.62 3.80 4.59 6.50 2.33 3.03 4.12 -26.07%
P/EPS 13.99 18.22 31.70 44.33 23.65 29.86 37.93 -48.60%
EY 7.15 5.49 3.15 2.26 4.23 3.35 2.64 94.41%
DY 1.45 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 1.69 1.75 1.60 1.46 1.55 1.63 1.56 5.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 -
Price 2.80 2.80 2.97 2.28 2.06 2.08 2.22 -
P/RPS 2.67 3.72 5.68 6.90 2.06 2.68 4.16 -25.61%
P/EPS 14.25 17.83 39.23 47.01 20.91 26.43 38.28 -48.28%
EY 7.02 5.61 2.55 2.13 4.78 3.78 2.61 93.52%
DY 1.43 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 1.72 1.72 1.98 1.55 1.37 1.44 1.57 6.27%

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