[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 55.35%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 937,320 471,773 2,046,243 1,355,062 886,158 459,915 1,250,056 -17.45%
PBT 221,789 115,363 701,028 382,479 248,481 121,079 320,112 -21.68%
Tax -61,562 -31,928 -148,311 -96,418 -62,584 -32,508 -88,999 -21.76%
NP 160,227 83,435 552,717 286,061 185,897 88,571 231,113 -21.65%
-
NP to SH 147,227 76,841 533,228 269,192 173,276 81,704 215,056 -22.30%
-
Tax Rate 27.76% 27.68% 21.16% 25.21% 25.19% 26.85% 27.80% -
Total Cost 777,093 388,338 1,493,526 1,069,001 700,261 371,344 1,018,943 -16.51%
-
Net Worth 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 17.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 90,326 - - - 70,096 -
Div Payout % - - 16.94% - - - 32.59% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 2,607,589 17.86%
NOSH 1,559,608 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 1,401,929 7.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.09% 17.69% 27.01% 21.11% 20.98% 19.26% 18.49% -
ROE 4.41% 2.35% 16.79% 9.37% 6.38% 3.08% 8.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.10 30.27 135.92 91.06 61.01 32.09 89.17 -23.10%
EPS 9.44 4.93 35.42 18.09 11.93 5.70 15.34 -27.62%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.14 2.10 2.11 1.93 1.87 1.85 1.86 9.79%
Adjusted Per Share Value based on latest NOSH - 1,559,593
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.17 30.29 131.36 86.99 56.89 29.52 80.25 -17.45%
EPS 9.45 4.93 34.23 17.28 11.12 5.25 13.81 -22.32%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 4.50 -
NAPS 2.1426 2.1012 2.0392 1.8437 1.7436 1.7023 1.674 17.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.31 3.42 2.96 2.55 2.69 2.86 2.60 -
P/RPS 5.51 11.30 2.18 2.80 4.41 8.91 2.92 52.64%
P/EPS 35.06 69.37 8.36 14.10 22.55 50.18 16.95 62.26%
EY 2.85 1.44 11.97 7.09 4.43 1.99 5.90 -38.40%
DY 0.00 0.00 2.03 0.00 0.00 0.00 1.92 -
P/NAPS 1.55 1.63 1.40 1.32 1.44 1.55 1.40 7.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 3.32 3.33 3.02 2.56 2.56 2.52 3.23 -
P/RPS 5.52 11.00 2.22 2.81 4.20 7.85 3.62 32.44%
P/EPS 35.17 67.55 8.53 14.15 21.46 44.21 21.06 40.71%
EY 2.84 1.48 11.73 7.07 4.66 2.26 4.75 -29.00%
DY 0.00 0.00 1.99 0.00 0.00 0.00 1.55 -
P/NAPS 1.55 1.59 1.43 1.33 1.37 1.36 1.74 -7.41%

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