[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 66.69%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 518,857 251,227 1,206,023 839,955 547,075 252,351 1,162,223 -41.50%
PBT 137,447 71,503 281,858 190,471 114,219 56,930 285,544 -38.49%
Tax -34,727 -17,698 -81,584 -49,273 -28,392 -14,780 -61,535 -31.63%
NP 102,720 53,805 200,274 141,198 85,827 42,150 224,009 -40.45%
-
NP to SH 96,108 51,119 193,709 137,936 82,751 40,759 217,653 -41.92%
-
Tax Rate 25.27% 24.75% 28.95% 25.87% 24.86% 25.96% 21.55% -
Total Cost 416,137 197,422 1,005,749 698,757 461,248 210,201 938,214 -41.75%
-
Net Worth 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 23.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 55,070 - - - 44,305 -
Div Payout % - - 28.43% - - - 20.36% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 23.25%
NOSH 1,396,918 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 16.67%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.80% 21.42% 16.61% 16.81% 15.69% 16.70% 19.27% -
ROE 3.89% 2.11% 8.04% 5.98% 3.70% 1.87% 12.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 37.14 18.04 87.60 61.20 40.06 18.76 104.93 -49.86%
EPS 6.88 3.67 14.07 10.05 6.06 3.03 19.65 -50.22%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.77 1.74 1.75 1.68 1.64 1.62 1.63 5.63%
Adjusted Per Share Value based on latest NOSH - 1,386,557
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.31 16.13 77.42 53.92 35.12 16.20 74.61 -41.49%
EPS 6.17 3.28 12.44 8.85 5.31 2.62 13.97 -41.91%
DPS 0.00 0.00 3.54 0.00 0.00 0.00 2.84 -
NAPS 1.5873 1.5559 1.5467 1.4802 1.4376 1.399 1.159 23.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.13 2.20 2.18 2.30 1.96 2.84 2.75 -
P/RPS 5.73 12.20 2.49 3.76 4.89 15.14 2.62 68.24%
P/EPS 30.96 59.95 15.49 22.89 32.34 93.73 13.99 69.57%
EY 3.23 1.67 6.45 4.37 3.09 1.07 7.15 -41.03%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.45 -
P/NAPS 1.20 1.26 1.25 1.37 1.20 1.75 1.69 -20.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 2.10 2.40 2.04 2.18 2.13 2.50 2.80 -
P/RPS 5.65 13.31 2.33 3.56 5.32 13.33 2.67 64.60%
P/EPS 30.52 65.40 14.50 21.69 35.15 82.51 14.25 65.92%
EY 3.28 1.53 6.90 4.61 2.85 1.21 7.02 -39.70%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.43 -
P/NAPS 1.19 1.38 1.17 1.30 1.30 1.54 1.72 -21.72%

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