[IJMLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -69.9%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 84,074 269,861 182,075 84,215 289,339 201,737 143,349 -30.00%
PBT 8,660 44,722 33,235 14,495 51,242 42,285 30,509 -56.90%
Tax -3,220 -8,990 -6,729 -3,776 -14,893 -19,740 -14,644 -63.67%
NP 5,440 35,732 26,506 10,719 36,349 22,545 15,865 -51.10%
-
NP to SH 4,642 27,469 20,092 8,327 27,664 22,545 15,865 -56.02%
-
Tax Rate 37.18% 20.10% 20.25% 26.05% 29.06% 46.68% 48.00% -
Total Cost 78,634 234,129 155,569 73,496 252,990 179,192 127,484 -27.60%
-
Net Worth 651,427 657,720 772,350 636,024 625,658 624,218 618,336 3.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 651,427 657,720 772,350 636,024 625,658 624,218 618,336 3.54%
NOSH 568,336 568,716 567,570 566,462 564,571 567,884 568,638 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.47% 13.24% 14.56% 12.73% 12.56% 11.18% 11.07% -
ROE 0.71% 4.18% 2.60% 1.31% 4.42% 3.61% 2.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.79 47.45 32.08 14.87 51.25 35.52 25.21 -29.98%
EPS 0.82 4.83 3.54 1.46 4.87 3.97 2.79 -55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1462 1.1565 1.3608 1.1228 1.1082 1.0992 1.0874 3.58%
Adjusted Per Share Value based on latest NOSH - 566,462
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.40 17.32 11.69 5.41 18.57 12.95 9.20 -29.96%
EPS 0.30 1.76 1.29 0.53 1.78 1.45 1.02 -55.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.4222 0.4958 0.4083 0.4016 0.4007 0.3969 3.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.53 0.49 0.40 0.47 0.64 0.87 1.06 -
P/RPS 3.58 1.03 1.25 3.16 1.25 2.45 4.20 -10.12%
P/EPS 64.89 10.14 11.30 31.97 13.06 21.91 37.99 43.03%
EY 1.54 9.86 8.85 3.13 7.66 4.56 2.63 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.29 0.42 0.58 0.79 0.97 -39.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 16/05/05 16/02/05 -
Price 0.50 0.53 0.43 0.46 0.49 0.70 1.03 -
P/RPS 3.38 1.12 1.34 3.09 0.96 1.97 4.09 -11.96%
P/EPS 61.22 10.97 12.15 31.29 10.00 17.63 36.92 40.22%
EY 1.63 9.11 8.23 3.20 10.00 5.67 2.71 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.32 0.41 0.44 0.64 0.95 -40.22%

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