[IJMLAND] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 62.67%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 84,074 87,786 97,860 84,215 87,603 58,388 63,163 21.06%
PBT 8,660 11,486 18,741 14,495 8,957 11,776 14,329 -28.58%
Tax -3,220 -2,260 -2,954 -3,776 -2,545 -5,096 -6,649 -38.41%
NP 5,440 9,226 15,787 10,719 6,412 6,680 7,680 -20.58%
-
NP to SH 4,642 7,378 11,764 8,327 5,119 6,680 7,680 -28.57%
-
Tax Rate 37.18% 19.68% 15.76% 26.05% 28.41% 43.27% 46.40% -
Total Cost 78,634 78,560 82,073 73,496 81,191 51,708 55,483 26.25%
-
Net Worth 659,333 656,358 773,355 636,024 630,319 622,259 618,609 4.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 659,333 656,358 773,355 636,024 630,319 622,259 618,609 4.35%
NOSH 566,097 567,538 568,309 566,462 568,777 566,101 568,888 -0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.47% 10.51% 16.13% 12.73% 7.32% 11.44% 12.16% -
ROE 0.70% 1.12% 1.52% 1.31% 0.81% 1.07% 1.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.85 15.47 17.22 14.87 15.40 10.31 11.10 21.47%
EPS 0.82 1.30 2.07 1.46 0.90 1.18 1.35 -28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1647 1.1565 1.3608 1.1228 1.1082 1.0992 1.0874 4.69%
Adjusted Per Share Value based on latest NOSH - 566,462
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.40 5.64 6.28 5.41 5.62 3.75 4.05 21.20%
EPS 0.30 0.47 0.76 0.53 0.33 0.43 0.49 -27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4233 0.4214 0.4965 0.4083 0.4046 0.3995 0.3971 4.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.53 0.49 0.40 0.47 0.64 0.87 1.06 -
P/RPS 3.57 3.17 2.32 3.16 4.16 8.44 9.55 -48.20%
P/EPS 64.63 37.69 19.32 31.97 71.11 73.73 78.52 -12.20%
EY 1.55 2.65 5.17 3.13 1.41 1.36 1.27 14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.29 0.42 0.58 0.79 0.97 -39.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 16/05/05 16/02/05 -
Price 0.50 0.53 0.43 0.46 0.49 0.70 1.03 -
P/RPS 3.37 3.43 2.50 3.09 3.18 6.79 9.28 -49.19%
P/EPS 60.98 40.77 20.77 31.29 54.44 59.32 76.30 -13.91%
EY 1.64 2.45 4.81 3.20 1.84 1.69 1.31 16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.32 0.41 0.44 0.64 0.95 -41.13%

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