[IJMLAND] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 25.21%
YoY- 112.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 833,115 577,906 364,956 1,101,058 855,369 589,014 284,796 104.14%
PBT 227,723 122,152 80,849 148,921 122,203 87,978 40,484 215.29%
Tax -47,161 -31,642 -21,449 -33,871 -31,418 -20,998 -11,088 161.82%
NP 180,562 90,510 59,400 115,050 90,785 66,980 29,396 234.28%
-
NP to SH 173,646 83,604 53,545 108,663 86,787 63,948 26,657 247.60%
-
Tax Rate 20.71% 25.90% 26.53% 22.74% 25.71% 23.87% 27.39% -
Total Cost 652,553 487,396 305,556 986,008 764,584 522,034 255,400 86.57%
-
Net Worth 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 12.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 22,063 - - - -
Div Payout % - - - 20.30% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,802,821 1,656,618 1,622,910 1,654,766 1,587,970 1,554,597 1,520,109 12.00%
NOSH 1,106,025 1,104,412 1,104,020 1,103,177 1,102,757 1,102,551 1,101,528 0.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.67% 15.66% 16.28% 10.45% 10.61% 11.37% 10.32% -
ROE 9.63% 5.05% 3.30% 6.57% 5.47% 4.11% 1.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.33 52.33 33.06 99.81 77.57 53.42 25.85 103.62%
EPS 15.70 7.57 4.85 9.85 7.87 5.80 2.42 246.66%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.47 1.50 1.44 1.41 1.38 11.70%
Adjusted Per Share Value based on latest NOSH - 1,104,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.48 37.10 23.43 70.68 54.91 37.81 18.28 104.15%
EPS 11.15 5.37 3.44 6.98 5.57 4.11 1.71 247.83%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 1.1573 1.0635 1.0418 1.0623 1.0194 0.998 0.9758 12.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.86 2.40 2.15 2.33 2.35 2.20 1.41 -
P/RPS 3.80 4.59 6.50 2.33 3.03 4.12 5.45 -21.31%
P/EPS 18.22 31.70 44.33 23.65 29.86 37.93 58.26 -53.82%
EY 5.49 3.15 2.26 4.23 3.35 2.64 1.72 116.32%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 1.46 1.55 1.63 1.56 1.02 43.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.80 2.97 2.28 2.06 2.08 2.22 2.00 -
P/RPS 3.72 5.68 6.90 2.06 2.68 4.16 7.74 -38.56%
P/EPS 17.83 39.23 47.01 20.91 26.43 38.28 82.64 -63.92%
EY 5.61 2.55 2.13 4.78 3.78 2.61 1.21 177.27%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.72 1.98 1.55 1.37 1.44 1.57 1.45 12.02%

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