[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 35.71%
YoY- 255.26%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 577,906 364,956 1,101,058 855,369 589,014 284,796 671,010 -9.47%
PBT 122,152 80,849 148,921 122,203 87,978 40,484 68,303 47.28%
Tax -31,642 -21,449 -33,871 -31,418 -20,998 -11,088 -13,391 77.31%
NP 90,510 59,400 115,050 90,785 66,980 29,396 54,912 39.49%
-
NP to SH 83,604 53,545 108,663 86,787 63,948 26,657 51,128 38.75%
-
Tax Rate 25.90% 26.53% 22.74% 25.71% 23.87% 27.39% 19.61% -
Total Cost 487,396 305,556 986,008 764,584 522,034 255,400 616,098 -14.45%
-
Net Worth 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 26.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 22,063 - - - - -
Div Payout % - - 20.30% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 1,163,959 26.50%
NOSH 1,104,412 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 862,192 17.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.66% 16.28% 10.45% 10.61% 11.37% 10.32% 8.18% -
ROE 5.05% 3.30% 6.57% 5.47% 4.11% 1.75% 4.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.33 33.06 99.81 77.57 53.42 25.85 77.83 -23.23%
EPS 7.57 4.85 9.85 7.87 5.80 2.42 5.93 17.66%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.50 1.44 1.41 1.38 1.35 7.26%
Adjusted Per Share Value based on latest NOSH - 1,103,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.10 23.43 70.68 54.91 37.81 18.28 43.08 -9.47%
EPS 5.37 3.44 6.98 5.57 4.11 1.71 3.28 38.86%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.0635 1.0418 1.0623 1.0194 0.998 0.9758 0.7472 26.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.15 2.33 2.35 2.20 1.41 0.75 -
P/RPS 4.59 6.50 2.33 3.03 4.12 5.45 0.96 183.53%
P/EPS 31.70 44.33 23.65 29.86 37.93 58.26 12.65 84.38%
EY 3.15 2.26 4.23 3.35 2.64 1.72 7.91 -45.84%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.46 1.55 1.63 1.56 1.02 0.56 101.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.97 2.28 2.06 2.08 2.22 2.00 1.55 -
P/RPS 5.68 6.90 2.06 2.68 4.16 7.74 1.99 101.08%
P/EPS 39.23 47.01 20.91 26.43 38.28 82.64 26.14 31.04%
EY 2.55 2.13 4.78 3.78 2.61 1.21 3.83 -23.73%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.55 1.37 1.44 1.57 1.45 1.15 43.60%

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