[IJMLAND] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 25.34%
YoY- 100.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 839,955 547,075 252,351 1,162,223 833,115 577,906 364,956 74.05%
PBT 190,471 114,219 56,930 285,544 227,723 122,152 80,849 76.77%
Tax -49,273 -28,392 -14,780 -61,535 -47,161 -31,642 -21,449 73.83%
NP 141,198 85,827 42,150 224,009 180,562 90,510 59,400 77.83%
-
NP to SH 137,936 82,751 40,759 217,653 173,646 83,604 53,545 87.59%
-
Tax Rate 25.87% 24.86% 25.96% 21.55% 20.71% 25.90% 26.53% -
Total Cost 698,757 461,248 210,201 938,214 652,553 487,396 305,556 73.31%
-
Net Worth 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 26.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 44,305 - - - -
Div Payout % - - - 20.36% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 26.30%
NOSH 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 1,104,020 15.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.81% 15.69% 16.70% 19.27% 21.67% 15.66% 16.28% -
ROE 5.98% 3.70% 1.87% 12.06% 9.63% 5.05% 3.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.20 40.06 18.76 104.93 75.33 52.33 33.06 50.59%
EPS 10.05 6.06 3.03 19.65 15.70 7.57 4.85 62.32%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.62 1.63 1.63 1.50 1.47 9.28%
Adjusted Per Share Value based on latest NOSH - 1,114,101
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.92 35.12 16.20 74.61 53.48 37.10 23.43 74.04%
EPS 8.85 5.31 2.62 13.97 11.15 5.37 3.44 87.43%
DPS 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
NAPS 1.4802 1.4376 1.399 1.159 1.1573 1.0635 1.0418 26.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 1.96 2.84 2.75 2.86 2.40 2.15 -
P/RPS 3.76 4.89 15.14 2.62 3.80 4.59 6.50 -30.50%
P/EPS 22.89 32.34 93.73 13.99 18.22 31.70 44.33 -35.56%
EY 4.37 3.09 1.07 7.15 5.49 3.15 2.26 55.02%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 1.37 1.20 1.75 1.69 1.75 1.60 1.46 -4.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 -
Price 2.18 2.13 2.50 2.80 2.80 2.97 2.28 -
P/RPS 3.56 5.32 13.33 2.67 3.72 5.68 6.90 -35.59%
P/EPS 21.69 35.15 82.51 14.25 17.83 39.23 47.01 -40.20%
EY 4.61 2.85 1.21 7.02 5.61 2.55 2.13 67.08%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 1.54 1.72 1.72 1.98 1.55 -11.03%

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