[IJMLAND] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -8.34%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 373,192 358,006 267,629 251,227 366,069 292,880 294,724 17.02%
PBT 95,483 87,182 65,944 71,503 91,388 76,252 57,290 40.52%
Tax -24,770 -29,501 -17,029 -17,698 -32,312 -20,264 -13,613 48.98%
NP 70,713 57,681 48,915 53,805 59,076 55,988 43,677 37.83%
-
NP to SH 65,334 53,615 44,989 51,119 55,773 55,185 41,991 34.23%
-
Tax Rate 25.94% 33.84% 25.82% 24.75% 35.36% 26.58% 23.76% -
Total Cost 302,479 300,325 218,714 197,422 306,993 236,892 251,047 13.21%
-
Net Worth 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 10.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 70,555 - - - 55,495 - - -
Div Payout % 107.99% - - - 99.50% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 10.06%
NOSH 1,411,101 1,403,534 1,401,526 1,392,888 1,387,388 1,386,557 1,385,841 1.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.95% 16.11% 18.28% 21.42% 16.14% 19.12% 14.82% -
ROE 2.49% 2.11% 1.81% 2.11% 2.30% 2.37% 1.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.45 25.51 19.10 18.04 26.39 21.12 21.27 15.62%
EPS 4.63 3.82 3.21 3.67 4.02 3.98 3.03 32.63%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.86 1.81 1.77 1.74 1.75 1.68 1.64 8.74%
Adjusted Per Share Value based on latest NOSH - 1,392,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.96 22.98 17.18 16.13 23.50 18.80 18.92 17.03%
EPS 4.19 3.44 2.89 3.28 3.58 3.54 2.70 34.00%
DPS 4.53 0.00 0.00 0.00 3.56 0.00 0.00 -
NAPS 1.6849 1.6308 1.5925 1.5559 1.5586 1.4954 1.459 10.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.60 2.40 2.13 2.20 2.18 2.30 1.96 -
P/RPS 9.83 9.41 11.15 12.20 8.26 10.89 9.22 4.35%
P/EPS 56.16 62.83 66.36 59.95 54.23 57.79 64.69 -8.98%
EY 1.78 1.59 1.51 1.67 1.84 1.73 1.55 9.65%
DY 1.92 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.40 1.33 1.20 1.26 1.25 1.37 1.20 10.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 3.23 2.13 2.10 2.40 2.04 2.18 2.13 -
P/RPS 12.21 8.35 11.00 13.31 7.73 10.32 10.02 14.07%
P/EPS 69.76 55.76 65.42 65.40 50.75 54.77 70.30 -0.51%
EY 1.43 1.79 1.53 1.53 1.97 1.83 1.42 0.46%
DY 1.55 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.74 1.18 1.19 1.38 1.17 1.30 1.30 21.43%

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