[IJMLAND] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 25.06%
YoY- 59.83%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 691,181 468,904 426,243 459,915 373,192 358,006 267,629 88.34%
PBT 318,549 133,998 127,401 121,079 95,483 87,182 65,944 186.03%
Tax -51,893 -33,834 -30,075 -32,508 -24,770 -29,501 -17,029 110.33%
NP 266,656 100,164 97,326 88,571 70,713 57,681 48,915 210.06%
-
NP to SH 264,037 95,915 91,572 81,704 65,334 53,615 44,989 225.71%
-
Tax Rate 16.29% 25.25% 23.61% 26.85% 25.94% 33.84% 25.82% -
Total Cost 424,525 368,740 328,917 371,344 302,479 300,325 218,714 55.66%
-
Net Worth 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 20.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 93,519 - - - 70,555 - - -
Div Payout % 35.42% - - - 107.99% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 20.70%
NOSH 1,558,659 1,559,593 1,472,218 1,433,403 1,411,101 1,403,534 1,401,526 7.34%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 38.58% 21.36% 22.83% 19.26% 18.95% 16.11% 18.28% -
ROE 8.03% 3.19% 3.33% 3.08% 2.49% 2.11% 1.81% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.34 30.07 28.95 32.09 26.45 25.51 19.10 75.41%
EPS 16.94 6.15 6.22 5.70 4.63 3.82 3.21 203.42%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.11 1.93 1.87 1.85 1.86 1.81 1.77 12.43%
Adjusted Per Share Value based on latest NOSH - 1,433,403
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.37 30.10 27.36 29.52 23.96 22.98 17.18 88.34%
EPS 16.95 6.16 5.88 5.25 4.19 3.44 2.89 225.57%
DPS 6.00 0.00 0.00 0.00 4.53 0.00 0.00 -
NAPS 2.1113 1.9323 1.7673 1.7023 1.6849 1.6308 1.5925 20.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.96 2.55 2.69 2.86 2.60 2.40 2.13 -
P/RPS 6.68 8.48 9.29 8.91 9.83 9.41 11.15 -28.95%
P/EPS 17.47 41.46 43.25 50.18 56.16 62.83 66.36 -58.95%
EY 5.72 2.41 2.31 1.99 1.78 1.59 1.51 143.20%
DY 2.03 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 1.40 1.32 1.44 1.55 1.40 1.33 1.20 10.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.02 2.56 2.56 2.52 3.23 2.13 2.10 -
P/RPS 6.81 8.51 8.84 7.85 12.21 8.35 11.00 -27.38%
P/EPS 17.83 41.63 41.16 44.21 69.76 55.76 65.42 -57.99%
EY 5.61 2.40 2.43 2.26 1.43 1.79 1.53 137.97%
DY 1.99 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 1.43 1.33 1.37 1.36 1.74 1.18 1.19 13.04%

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