[IJMLAND] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 103.03%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 251,227 1,206,023 839,955 547,075 252,351 1,162,223 833,115 -55.06%
PBT 71,503 281,858 190,471 114,219 56,930 285,544 227,723 -53.83%
Tax -17,698 -81,584 -49,273 -28,392 -14,780 -61,535 -47,161 -48.00%
NP 53,805 200,274 141,198 85,827 42,150 224,009 180,562 -55.41%
-
NP to SH 51,119 193,709 137,936 82,751 40,759 217,653 173,646 -55.77%
-
Tax Rate 24.75% 28.95% 25.87% 24.86% 25.96% 21.55% 20.71% -
Total Cost 197,422 1,005,749 698,757 461,248 210,201 938,214 652,553 -54.96%
-
Net Worth 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 21.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 55,070 - - - 44,305 - -
Div Payout % - 28.43% - - - 20.36% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 21.82%
NOSH 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 16.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.42% 16.61% 16.81% 15.69% 16.70% 19.27% 21.67% -
ROE 2.11% 8.04% 5.98% 3.70% 1.87% 12.06% 9.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.04 87.60 61.20 40.06 18.76 104.93 75.33 -61.46%
EPS 3.67 14.07 10.05 6.06 3.03 19.65 15.70 -62.08%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.74 1.75 1.68 1.64 1.62 1.63 1.63 4.45%
Adjusted Per Share Value based on latest NOSH - 1,385,841
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.13 77.42 53.92 35.12 16.20 74.61 53.48 -55.05%
EPS 3.28 12.44 8.85 5.31 2.62 13.97 11.15 -55.80%
DPS 0.00 3.54 0.00 0.00 0.00 2.84 0.00 -
NAPS 1.5559 1.5467 1.4802 1.4376 1.399 1.159 1.1573 21.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.18 2.30 1.96 2.84 2.75 2.86 -
P/RPS 12.20 2.49 3.76 4.89 15.14 2.62 3.80 117.78%
P/EPS 59.95 15.49 22.89 32.34 93.73 13.99 18.22 121.38%
EY 1.67 6.45 4.37 3.09 1.07 7.15 5.49 -54.80%
DY 0.00 1.83 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.26 1.25 1.37 1.20 1.75 1.69 1.75 -19.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 2.40 2.04 2.18 2.13 2.50 2.80 2.80 -
P/RPS 13.31 2.33 3.56 5.32 13.33 2.67 3.72 134.11%
P/EPS 65.40 14.50 21.69 35.15 82.51 14.25 17.83 138.02%
EY 1.53 6.90 4.61 2.85 1.21 7.02 5.61 -57.97%
DY 0.00 1.96 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.38 1.17 1.30 1.30 1.54 1.72 1.72 -13.66%

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