[IJMLAND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 109.29%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 855,369 589,014 284,796 671,010 444,961 234,866 102,269 310.44%
PBT 122,203 87,978 40,484 68,303 41,828 24,827 14,694 308.90%
Tax -31,418 -20,998 -11,088 -13,391 -12,631 -7,140 -3,892 300.88%
NP 90,785 66,980 29,396 54,912 29,197 17,687 10,802 311.77%
-
NP to SH 86,787 63,948 26,657 51,128 24,429 13,198 8,095 384.11%
-
Tax Rate 25.71% 23.87% 27.39% 19.61% 30.20% 28.76% 26.49% -
Total Cost 764,584 522,034 255,400 616,098 415,764 217,179 91,467 310.29%
-
Net Worth 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 701,186 72.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,587,970 1,554,597 1,520,109 1,163,959 1,052,567 827,987 701,186 72.19%
NOSH 1,102,757 1,102,551 1,101,528 862,192 785,498 622,547 570,070 55.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.61% 11.37% 10.32% 8.18% 6.56% 7.53% 10.56% -
ROE 5.47% 4.11% 1.75% 4.39% 2.32% 1.59% 1.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.57 53.42 25.85 77.83 56.65 37.73 17.94 164.70%
EPS 7.87 5.80 2.42 5.93 3.11 2.12 1.42 212.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.38 1.35 1.34 1.33 1.23 11.04%
Adjusted Per Share Value based on latest NOSH - 1,103,223
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.91 37.81 18.28 43.08 28.56 15.08 6.57 310.24%
EPS 5.57 4.11 1.71 3.28 1.57 0.85 0.52 383.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.998 0.9758 0.7472 0.6757 0.5315 0.4501 72.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.35 2.20 1.41 0.75 0.65 0.85 1.69 -
P/RPS 3.03 4.12 5.45 0.96 1.15 2.25 9.42 -52.95%
P/EPS 29.86 37.93 58.26 12.65 20.90 40.09 119.01 -60.11%
EY 3.35 2.64 1.72 7.91 4.78 2.49 0.84 150.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.02 0.56 0.49 0.64 1.37 12.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 2.08 2.22 2.00 1.55 0.73 0.80 1.10 -
P/RPS 2.68 4.16 7.74 1.99 1.29 2.12 6.13 -42.30%
P/EPS 26.43 38.28 82.64 26.14 23.47 37.74 77.46 -51.07%
EY 3.78 2.61 1.21 3.83 4.26 2.65 1.29 104.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 1.45 1.15 0.54 0.60 0.89 37.70%

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