[IJMLAND] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -73.61%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,250,056 876,863 518,857 251,227 1,206,023 839,955 547,075 73.39%
PBT 320,112 224,629 137,447 71,503 281,858 190,471 114,219 98.65%
Tax -88,999 -64,229 -34,727 -17,698 -81,584 -49,273 -28,392 114.03%
NP 231,113 160,400 102,720 53,805 200,274 141,198 85,827 93.43%
-
NP to SH 215,056 149,722 96,108 51,119 193,709 137,936 82,751 88.91%
-
Tax Rate 27.80% 28.59% 25.27% 24.75% 28.95% 25.87% 24.86% -
Total Cost 1,018,943 716,463 416,137 197,422 1,005,749 698,757 461,248 69.53%
-
Net Worth 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 10.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 70,096 - - - 55,070 - - -
Div Payout % 32.59% - - - 28.43% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 10.66%
NOSH 1,401,929 1,399,271 1,396,918 1,392,888 1,376,751 1,372,497 1,365,528 1.76%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.49% 18.29% 19.80% 21.42% 16.61% 16.81% 15.69% -
ROE 8.25% 5.91% 3.89% 2.11% 8.04% 5.98% 3.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 89.17 62.67 37.14 18.04 87.60 61.20 40.06 70.39%
EPS 15.34 10.70 6.88 3.67 14.07 10.05 6.06 85.63%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.86 1.81 1.77 1.74 1.75 1.68 1.64 8.74%
Adjusted Per Share Value based on latest NOSH - 1,392,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.25 56.29 33.31 16.13 77.42 53.92 35.12 73.39%
EPS 13.81 9.61 6.17 3.28 12.44 8.85 5.31 89.00%
DPS 4.50 0.00 0.00 0.00 3.54 0.00 0.00 -
NAPS 1.674 1.6259 1.5873 1.5559 1.5467 1.4802 1.4376 10.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.60 2.40 2.13 2.20 2.18 2.30 1.96 -
P/RPS 2.92 3.83 5.73 12.20 2.49 3.76 4.89 -29.06%
P/EPS 16.95 22.43 30.96 59.95 15.49 22.89 32.34 -34.96%
EY 5.90 4.46 3.23 1.67 6.45 4.37 3.09 53.84%
DY 1.92 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.40 1.33 1.20 1.26 1.25 1.37 1.20 10.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 3.23 2.13 2.10 2.40 2.04 2.18 2.13 -
P/RPS 3.62 3.40 5.65 13.31 2.33 3.56 5.32 -22.61%
P/EPS 21.06 19.91 30.52 65.40 14.50 21.69 35.15 -28.90%
EY 4.75 5.02 3.28 1.53 6.90 4.61 2.85 40.52%
DY 1.55 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.74 1.18 1.19 1.38 1.17 1.30 1.30 21.43%

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