[IJMLAND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 139.89%
YoY- 384.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 364,956 1,101,058 855,369 589,014 284,796 671,010 444,961 -12.40%
PBT 80,849 148,921 122,203 87,978 40,484 68,303 41,828 55.35%
Tax -21,449 -33,871 -31,418 -20,998 -11,088 -13,391 -12,631 42.47%
NP 59,400 115,050 90,785 66,980 29,396 54,912 29,197 60.76%
-
NP to SH 53,545 108,663 86,787 63,948 26,657 51,128 24,429 68.97%
-
Tax Rate 26.53% 22.74% 25.71% 23.87% 27.39% 19.61% 30.20% -
Total Cost 305,556 986,008 764,584 522,034 255,400 616,098 415,764 -18.60%
-
Net Worth 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 33.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 22,063 - - - - - -
Div Payout % - 20.30% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 33.56%
NOSH 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 862,192 785,498 25.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.28% 10.45% 10.61% 11.37% 10.32% 8.18% 6.56% -
ROE 3.30% 6.57% 5.47% 4.11% 1.75% 4.39% 2.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.06 99.81 77.57 53.42 25.85 77.83 56.65 -30.23%
EPS 4.85 9.85 7.87 5.80 2.42 5.93 3.11 34.58%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.50 1.44 1.41 1.38 1.35 1.34 6.38%
Adjusted Per Share Value based on latest NOSH - 1,103,283
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.43 70.68 54.91 37.81 18.28 43.08 28.56 -12.39%
EPS 3.44 6.98 5.57 4.11 1.71 3.28 1.57 68.93%
DPS 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0418 1.0623 1.0194 0.998 0.9758 0.7472 0.6757 33.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.15 2.33 2.35 2.20 1.41 0.75 0.65 -
P/RPS 6.50 2.33 3.03 4.12 5.45 0.96 1.15 218.31%
P/EPS 44.33 23.65 29.86 37.93 58.26 12.65 20.90 65.30%
EY 2.26 4.23 3.35 2.64 1.72 7.91 4.78 -39.39%
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.63 1.56 1.02 0.56 0.49 107.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 2.28 2.06 2.08 2.22 2.00 1.55 0.73 -
P/RPS 6.90 2.06 2.68 4.16 7.74 1.99 1.29 206.78%
P/EPS 47.01 20.91 26.43 38.28 82.64 26.14 23.47 59.10%
EY 2.13 4.78 3.78 2.61 1.21 3.83 4.26 -37.08%
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.37 1.44 1.57 1.45 1.15 0.54 102.36%

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