[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 107.7%
YoY- 100.08%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 547,075 252,351 1,162,223 833,115 577,906 364,956 1,101,058 -37.24%
PBT 114,219 56,930 285,544 227,723 122,152 80,849 148,921 -16.19%
Tax -28,392 -14,780 -61,535 -47,161 -31,642 -21,449 -33,871 -11.08%
NP 85,827 42,150 224,009 180,562 90,510 59,400 115,050 -17.73%
-
NP to SH 82,751 40,759 217,653 173,646 83,604 53,545 108,663 -16.59%
-
Tax Rate 24.86% 25.96% 21.55% 20.71% 25.90% 26.53% 22.74% -
Total Cost 461,248 210,201 938,214 652,553 487,396 305,556 986,008 -39.71%
-
Net Worth 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 22.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 44,305 - - - 22,063 -
Div Payout % - - 20.36% - - - 20.30% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 22.32%
NOSH 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 1,104,020 1,103,177 15.26%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.69% 16.70% 19.27% 21.67% 15.66% 16.28% 10.45% -
ROE 3.70% 1.87% 12.06% 9.63% 5.05% 3.30% 6.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.06 18.76 104.93 75.33 52.33 33.06 99.81 -45.55%
EPS 6.06 3.03 19.65 15.70 7.57 4.85 9.85 -27.64%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.62 1.63 1.63 1.50 1.47 1.50 6.12%
Adjusted Per Share Value based on latest NOSH - 1,107,515
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.12 16.20 74.61 53.48 37.10 23.43 70.68 -37.23%
EPS 5.31 2.62 13.97 11.15 5.37 3.44 6.98 -16.65%
DPS 0.00 0.00 2.84 0.00 0.00 0.00 1.42 -
NAPS 1.4376 1.399 1.159 1.1573 1.0635 1.0418 1.0623 22.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 2.84 2.75 2.86 2.40 2.15 2.33 -
P/RPS 4.89 15.14 2.62 3.80 4.59 6.50 2.33 63.84%
P/EPS 32.34 93.73 13.99 18.22 31.70 44.33 23.65 23.17%
EY 3.09 1.07 7.15 5.49 3.15 2.26 4.23 -18.87%
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.86 -
P/NAPS 1.20 1.75 1.69 1.75 1.60 1.46 1.55 -15.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 2.13 2.50 2.80 2.80 2.97 2.28 2.06 -
P/RPS 5.32 13.33 2.67 3.72 5.68 6.90 2.06 88.12%
P/EPS 35.15 82.51 14.25 17.83 39.23 47.01 20.91 41.33%
EY 2.85 1.21 7.02 5.61 2.55 2.13 4.78 -29.13%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.97 -
P/NAPS 1.30 1.54 1.72 1.72 1.98 1.55 1.37 -3.43%

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