[IJMLAND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 43.64%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,355,062 886,158 459,915 1,250,056 876,863 518,857 251,227 206.61%
PBT 382,479 248,481 121,079 320,112 224,629 137,447 71,503 204.92%
Tax -96,418 -62,584 -32,508 -88,999 -64,229 -34,727 -17,698 208.66%
NP 286,061 185,897 88,571 231,113 160,400 102,720 53,805 203.69%
-
NP to SH 269,192 173,276 81,704 215,056 149,722 96,108 51,119 201.76%
-
Tax Rate 25.21% 25.19% 26.85% 27.80% 28.59% 25.27% 24.75% -
Total Cost 1,069,001 700,261 371,344 1,018,943 716,463 416,137 197,422 207.41%
-
Net Worth 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 11.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 70,096 - - - -
Div Payout % - - - 32.59% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,871,976 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 11.94%
NOSH 1,488,070 1,452,439 1,433,403 1,401,929 1,399,271 1,396,918 1,392,888 4.49%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.11% 20.98% 19.26% 18.49% 18.29% 19.80% 21.42% -
ROE 9.37% 6.38% 3.08% 8.25% 5.91% 3.89% 2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.06 61.01 32.09 89.17 62.67 37.14 18.04 193.39%
EPS 18.09 11.93 5.70 15.34 10.70 6.88 3.67 188.79%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.87 1.85 1.86 1.81 1.77 1.74 7.13%
Adjusted Per Share Value based on latest NOSH - 1,411,101
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 86.99 56.89 29.52 80.25 56.29 33.31 16.13 206.58%
EPS 17.28 11.12 5.25 13.81 9.61 6.17 3.28 201.85%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.8437 1.7436 1.7023 1.674 1.6259 1.5873 1.5559 11.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.69 2.86 2.60 2.40 2.13 2.20 -
P/RPS 2.80 4.41 8.91 2.92 3.83 5.73 12.20 -62.41%
P/EPS 14.10 22.55 50.18 16.95 22.43 30.96 59.95 -61.79%
EY 7.09 4.43 1.99 5.90 4.46 3.23 1.67 161.50%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 1.32 1.44 1.55 1.40 1.33 1.20 1.26 3.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 2.56 2.56 2.52 3.23 2.13 2.10 2.40 -
P/RPS 2.81 4.20 7.85 3.62 3.40 5.65 13.31 -64.44%
P/EPS 14.15 21.46 44.21 21.06 19.91 30.52 65.40 -63.85%
EY 7.07 4.66 2.26 4.75 5.02 3.28 1.53 176.65%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.36 1.74 1.18 1.19 1.38 -2.42%

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