[IJMLAND] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -81.27%
YoY- -23.88%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,206,023 839,955 547,075 252,351 1,162,223 833,115 577,906 63.23%
PBT 281,858 190,471 114,219 56,930 285,544 227,723 122,152 74.52%
Tax -81,584 -49,273 -28,392 -14,780 -61,535 -47,161 -31,642 87.92%
NP 200,274 141,198 85,827 42,150 224,009 180,562 90,510 69.72%
-
NP to SH 193,709 137,936 82,751 40,759 217,653 173,646 83,604 75.00%
-
Tax Rate 28.95% 25.87% 24.86% 25.96% 21.55% 20.71% 25.90% -
Total Cost 1,005,749 698,757 461,248 210,201 938,214 652,553 487,396 62.01%
-
Net Worth 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 28.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 55,070 - - - 44,305 - - -
Div Payout % 28.43% - - - 20.36% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 28.33%
NOSH 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 15.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.61% 16.81% 15.69% 16.70% 19.27% 21.67% 15.66% -
ROE 8.04% 5.98% 3.70% 1.87% 12.06% 9.63% 5.05% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.60 61.20 40.06 18.76 104.93 75.33 52.33 40.93%
EPS 14.07 10.05 6.06 3.03 19.65 15.70 7.57 51.11%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.75 1.68 1.64 1.62 1.63 1.63 1.50 10.81%
Adjusted Per Share Value based on latest NOSH - 1,345,181
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.42 53.92 35.12 16.20 74.61 53.48 37.10 63.22%
EPS 12.44 8.85 5.31 2.62 13.97 11.15 5.37 74.98%
DPS 3.54 0.00 0.00 0.00 2.84 0.00 0.00 -
NAPS 1.5467 1.4802 1.4376 1.399 1.159 1.1573 1.0635 28.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.18 2.30 1.96 2.84 2.75 2.86 2.40 -
P/RPS 2.49 3.76 4.89 15.14 2.62 3.80 4.59 -33.45%
P/EPS 15.49 22.89 32.34 93.73 13.99 18.22 31.70 -37.93%
EY 6.45 4.37 3.09 1.07 7.15 5.49 3.15 61.17%
DY 1.83 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 1.25 1.37 1.20 1.75 1.69 1.75 1.60 -15.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 -
Price 2.04 2.18 2.13 2.50 2.80 2.80 2.97 -
P/RPS 2.33 3.56 5.32 13.33 2.67 3.72 5.68 -44.76%
P/EPS 14.50 21.69 35.15 82.51 14.25 17.83 39.23 -48.46%
EY 6.90 4.61 2.85 1.21 7.02 5.61 2.55 94.06%
DY 1.96 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.17 1.30 1.30 1.54 1.72 1.72 1.98 -29.55%

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