[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 93.83%
YoY- 434.63%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 84,215 289,339 201,737 143,349 80,186 116,413 40,685 62.34%
PBT 14,495 51,242 42,285 30,509 16,180 16,774 -90 -
Tax -3,776 -14,893 -19,740 -14,644 -7,995 -10,335 -3,271 10.03%
NP 10,719 36,349 22,545 15,865 8,185 6,439 -3,361 -
-
NP to SH 8,327 27,664 22,545 15,865 8,185 6,439 -3,361 -
-
Tax Rate 26.05% 29.06% 46.68% 48.00% 49.41% 61.61% - -
Total Cost 73,496 252,990 179,192 127,484 72,001 109,974 44,046 40.63%
-
Net Worth 636,024 625,658 624,218 618,336 610,407 284,724 175,196 136.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 636,024 625,658 624,218 618,336 610,407 284,724 175,196 136.02%
NOSH 566,462 564,571 567,884 568,638 568,402 268,734 169,747 123.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.73% 12.56% 11.18% 11.07% 10.21% 5.53% -8.26% -
ROE 1.31% 4.42% 3.61% 2.57% 1.34% 2.26% -1.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.87 51.25 35.52 25.21 14.11 43.32 23.97 -27.24%
EPS 1.46 4.87 3.97 2.79 1.44 2.40 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1228 1.1082 1.0992 1.0874 1.0739 1.0595 1.0321 5.77%
Adjusted Per Share Value based on latest NOSH - 568,888
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.41 18.57 12.95 9.20 5.15 7.47 2.61 62.49%
EPS 0.53 1.78 1.45 1.02 0.53 0.41 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4083 0.4016 0.4007 0.3969 0.3919 0.1828 0.1125 135.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.64 0.87 1.06 0.99 1.02 1.48 -
P/RPS 3.16 1.25 2.45 4.20 7.02 2.35 6.17 -35.96%
P/EPS 31.97 13.06 21.91 37.99 68.75 42.57 -74.75 -
EY 3.13 7.66 4.56 2.63 1.45 2.35 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.79 0.97 0.92 0.96 1.43 -55.78%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 -
Price 0.46 0.49 0.70 1.03 1.04 1.00 1.10 -
P/RPS 3.09 0.96 1.97 4.09 7.37 2.31 4.59 -23.16%
P/EPS 31.29 10.00 17.63 36.92 72.22 41.74 -55.56 -
EY 3.20 10.00 5.67 2.71 1.38 2.40 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.64 0.95 0.97 0.94 1.07 -47.21%

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