[IJMLAND] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 112.08%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 471,773 2,046,243 1,355,062 886,158 459,915 1,250,056 876,863 -33.92%
PBT 115,363 701,028 382,479 248,481 121,079 320,112 224,629 -35.94%
Tax -31,928 -148,311 -96,418 -62,584 -32,508 -88,999 -64,229 -37.32%
NP 83,435 552,717 286,061 185,897 88,571 231,113 160,400 -35.39%
-
NP to SH 76,841 533,228 269,192 173,276 81,704 215,056 149,722 -35.97%
-
Tax Rate 27.68% 21.16% 25.21% 25.19% 26.85% 27.80% 28.59% -
Total Cost 388,338 1,493,526 1,069,001 700,261 371,344 1,018,943 716,463 -33.59%
-
Net Worth 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 18.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 90,326 - - - 70,096 - -
Div Payout % - 16.94% - - - 32.59% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 18.70%
NOSH 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 1,401,929 1,399,271 7.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.69% 27.01% 21.11% 20.98% 19.26% 18.49% 18.29% -
ROE 2.35% 16.79% 9.37% 6.38% 3.08% 8.25% 5.91% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.27 135.92 91.06 61.01 32.09 89.17 62.67 -38.52%
EPS 4.93 35.42 18.09 11.93 5.70 15.34 10.70 -40.43%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.10 2.11 1.93 1.87 1.85 1.86 1.81 10.44%
Adjusted Per Share Value based on latest NOSH - 1,472,218
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.29 131.36 86.99 56.89 29.52 80.25 56.29 -33.91%
EPS 4.93 34.23 17.28 11.12 5.25 13.81 9.61 -35.99%
DPS 0.00 5.80 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.1012 2.0392 1.8437 1.7436 1.7023 1.674 1.6259 18.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.42 2.96 2.55 2.69 2.86 2.60 2.40 -
P/RPS 11.30 2.18 2.80 4.41 8.91 2.92 3.83 106.11%
P/EPS 69.37 8.36 14.10 22.55 50.18 16.95 22.43 112.71%
EY 1.44 11.97 7.09 4.43 1.99 5.90 4.46 -53.03%
DY 0.00 2.03 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.63 1.40 1.32 1.44 1.55 1.40 1.33 14.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 3.33 3.02 2.56 2.56 2.52 3.23 2.13 -
P/RPS 11.00 2.22 2.81 4.20 7.85 3.62 3.40 119.21%
P/EPS 67.55 8.53 14.15 21.46 44.21 21.06 19.91 126.29%
EY 1.48 11.73 7.07 4.66 2.26 4.75 5.02 -55.80%
DY 0.00 1.99 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 1.59 1.43 1.33 1.37 1.36 1.74 1.18 22.06%

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