[IJMLAND] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -85.59%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,440,592 937,320 471,773 2,046,243 1,355,062 886,158 459,915 113.63%
PBT 376,789 221,789 115,363 701,028 382,479 248,481 121,079 112.71%
Tax -104,053 -61,562 -31,928 -148,311 -96,418 -62,584 -32,508 116.73%
NP 272,736 160,227 83,435 552,717 286,061 185,897 88,571 111.22%
-
NP to SH 241,470 147,227 76,841 533,228 269,192 173,276 81,704 105.53%
-
Tax Rate 27.62% 27.76% 27.68% 21.16% 25.21% 25.19% 26.85% -
Total Cost 1,167,856 777,093 388,338 1,493,526 1,069,001 700,261 371,344 114.20%
-
Net Worth 3,429,528 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 18.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 90,326 - - - -
Div Payout % - - - 16.94% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,429,528 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 18.64%
NOSH 1,558,876 1,559,608 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 5.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.93% 17.09% 17.69% 27.01% 21.11% 20.98% 19.26% -
ROE 7.04% 4.41% 2.35% 16.79% 9.37% 6.38% 3.08% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.41 60.10 30.27 135.92 91.06 61.01 32.09 102.02%
EPS 15.49 9.44 4.93 35.42 18.09 11.93 5.70 94.38%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 2.10 2.11 1.93 1.87 1.85 12.20%
Adjusted Per Share Value based on latest NOSH - 1,558,641
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.48 60.17 30.29 131.36 86.99 56.89 29.52 113.65%
EPS 15.50 9.45 4.93 34.23 17.28 11.12 5.25 105.39%
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 2.2016 2.1426 2.1012 2.0392 1.8437 1.7436 1.7023 18.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.35 3.31 3.42 2.96 2.55 2.69 2.86 -
P/RPS 3.63 5.51 11.30 2.18 2.80 4.41 8.91 -44.95%
P/EPS 21.63 35.06 69.37 8.36 14.10 22.55 50.18 -42.84%
EY 4.62 2.85 1.44 11.97 7.09 4.43 1.99 75.06%
DY 0.00 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.63 1.40 1.32 1.44 1.55 -1.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 -
Price 3.70 3.32 3.33 3.02 2.56 2.56 2.52 -
P/RPS 4.00 5.52 11.00 2.22 2.81 4.20 7.85 -36.12%
P/EPS 23.89 35.17 67.55 8.53 14.15 21.46 44.21 -33.58%
EY 4.19 2.84 1.48 11.73 7.07 4.66 2.26 50.74%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.68 1.55 1.59 1.43 1.33 1.37 1.36 15.08%

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