[IJMLAND] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 3.02%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 251,227 366,069 292,880 294,724 252,351 329,108 255,208 -1.04%
PBT 71,503 91,388 76,252 57,290 56,930 57,821 105,570 -22.89%
Tax -17,698 -32,312 -20,264 -13,613 -14,780 -14,373 -15,519 9.16%
NP 53,805 59,076 55,988 43,677 42,150 43,448 90,051 -29.08%
-
NP to SH 51,119 55,773 55,185 41,991 40,759 44,007 90,041 -31.45%
-
Tax Rate 24.75% 35.36% 26.58% 23.76% 25.96% 24.86% 14.70% -
Total Cost 197,422 306,993 236,892 251,047 210,201 285,660 165,157 12.64%
-
Net Worth 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 1,805,250 21.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 55,495 - - - 44,564 - -
Div Payout % - 99.50% - - - 101.27% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 1,805,250 21.72%
NOSH 1,392,888 1,387,388 1,386,557 1,385,841 1,345,181 1,114,101 1,107,515 16.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.42% 16.14% 19.12% 14.82% 16.70% 13.20% 35.29% -
ROE 2.11% 2.30% 2.37% 1.85% 1.87% 2.42% 4.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.04 26.39 21.12 21.27 18.76 29.54 23.04 -15.06%
EPS 3.67 4.02 3.98 3.03 3.03 3.95 8.13 -41.18%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.74 1.75 1.68 1.64 1.62 1.63 1.63 4.45%
Adjusted Per Share Value based on latest NOSH - 1,385,841
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.13 23.50 18.80 18.92 16.20 21.13 16.38 -1.02%
EPS 3.28 3.58 3.54 2.70 2.62 2.83 5.78 -31.48%
DPS 0.00 3.56 0.00 0.00 0.00 2.86 0.00 -
NAPS 1.5559 1.5586 1.4954 1.459 1.399 1.1658 1.1589 21.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.18 2.30 1.96 2.84 2.75 2.86 -
P/RPS 12.20 8.26 10.89 9.22 15.14 9.31 12.41 -1.13%
P/EPS 59.95 54.23 57.79 64.69 93.73 69.62 35.18 42.71%
EY 1.67 1.84 1.73 1.55 1.07 1.44 2.84 -29.83%
DY 0.00 1.83 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.26 1.25 1.37 1.20 1.75 1.69 1.75 -19.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 2.40 2.04 2.18 2.13 2.50 2.80 2.80 -
P/RPS 13.31 7.73 10.32 10.02 13.33 9.48 12.15 6.27%
P/EPS 65.40 50.75 54.77 70.30 82.51 70.89 34.44 53.40%
EY 1.53 1.97 1.83 1.42 1.21 1.41 2.90 -34.73%
DY 0.00 1.96 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.38 1.17 1.30 1.30 1.54 1.72 1.72 -13.66%

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