[IJMLAND] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 40.43%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 876,863 518,857 251,227 1,206,023 839,955 547,075 252,351 128.54%
PBT 224,629 137,447 71,503 281,858 190,471 114,219 56,930 148.66%
Tax -64,229 -34,727 -17,698 -81,584 -49,273 -28,392 -14,780 165.11%
NP 160,400 102,720 53,805 200,274 141,198 85,827 42,150 142.76%
-
NP to SH 149,722 96,108 51,119 193,709 137,936 82,751 40,759 137.13%
-
Tax Rate 28.59% 25.27% 24.75% 28.95% 25.87% 24.86% 25.96% -
Total Cost 716,463 416,137 197,422 1,005,749 698,757 461,248 210,201 125.64%
-
Net Worth 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 10.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 55,070 - - - -
Div Payout % - - - 28.43% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,532,680 2,472,545 2,423,625 2,409,315 2,305,795 2,239,466 2,179,194 10.49%
NOSH 1,399,271 1,396,918 1,392,888 1,376,751 1,372,497 1,365,528 1,345,181 2.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.29% 19.80% 21.42% 16.61% 16.81% 15.69% 16.70% -
ROE 5.91% 3.89% 2.11% 8.04% 5.98% 3.70% 1.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.67 37.14 18.04 87.60 61.20 40.06 18.76 122.65%
EPS 10.70 6.88 3.67 14.07 10.05 6.06 3.03 131.01%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.74 1.75 1.68 1.64 1.62 7.63%
Adjusted Per Share Value based on latest NOSH - 1,387,388
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.29 33.31 16.13 77.42 53.92 35.12 16.20 128.54%
EPS 9.61 6.17 3.28 12.44 8.85 5.31 2.62 136.90%
DPS 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
NAPS 1.6259 1.5873 1.5559 1.5467 1.4802 1.4376 1.399 10.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.40 2.13 2.20 2.18 2.30 1.96 2.84 -
P/RPS 3.83 5.73 12.20 2.49 3.76 4.89 15.14 -59.83%
P/EPS 22.43 30.96 59.95 15.49 22.89 32.34 93.73 -61.28%
EY 4.46 3.23 1.67 6.45 4.37 3.09 1.07 157.88%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.33 1.20 1.26 1.25 1.37 1.20 1.75 -16.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 2.13 2.10 2.40 2.04 2.18 2.13 2.50 -
P/RPS 3.40 5.65 13.31 2.33 3.56 5.32 13.33 -59.61%
P/EPS 19.91 30.52 65.40 14.50 21.69 35.15 82.51 -61.07%
EY 5.02 3.28 1.53 6.90 4.61 2.85 1.21 157.08%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.38 1.17 1.30 1.30 1.54 -16.19%

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