[IJMLAND] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 12.08%
YoY- 103.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 471,773 691,181 468,904 426,243 459,915 373,192 358,006 20.25%
PBT 115,363 318,549 133,998 127,401 121,079 95,483 87,182 20.59%
Tax -31,928 -51,893 -33,834 -30,075 -32,508 -24,770 -29,501 5.42%
NP 83,435 266,656 100,164 97,326 88,571 70,713 57,681 27.98%
-
NP to SH 76,841 264,037 95,915 91,572 81,704 65,334 53,615 27.20%
-
Tax Rate 27.68% 16.29% 25.25% 23.61% 26.85% 25.94% 33.84% -
Total Cost 388,338 424,525 368,740 328,917 371,344 302,479 300,325 18.74%
-
Net Worth 3,273,146 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 18.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 93,519 - - - 70,555 - -
Div Payout % - 35.42% - - - 107.99% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,273,146 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 18.46%
NOSH 1,558,641 1,558,659 1,559,593 1,472,218 1,433,403 1,411,101 1,403,534 7.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.69% 38.58% 21.36% 22.83% 19.26% 18.95% 16.11% -
ROE 2.35% 8.03% 3.19% 3.33% 3.08% 2.49% 2.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.27 44.34 30.07 28.95 32.09 26.45 25.51 12.11%
EPS 4.93 16.94 6.15 6.22 5.70 4.63 3.82 18.59%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.10 2.11 1.93 1.87 1.85 1.86 1.81 10.44%
Adjusted Per Share Value based on latest NOSH - 1,472,218
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.29 44.37 30.10 27.36 29.52 23.96 22.98 20.27%
EPS 4.93 16.95 6.16 5.88 5.25 4.19 3.44 27.19%
DPS 0.00 6.00 0.00 0.00 0.00 4.53 0.00 -
NAPS 2.1012 2.1113 1.9323 1.7673 1.7023 1.6849 1.6308 18.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.42 2.96 2.55 2.69 2.86 2.60 2.40 -
P/RPS 11.30 6.68 8.48 9.29 8.91 9.83 9.41 13.01%
P/EPS 69.37 17.47 41.46 43.25 50.18 56.16 62.83 6.84%
EY 1.44 5.72 2.41 2.31 1.99 1.78 1.59 -6.40%
DY 0.00 2.03 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.63 1.40 1.32 1.44 1.55 1.40 1.33 14.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 3.33 3.02 2.56 2.56 2.52 3.23 2.13 -
P/RPS 11.00 6.81 8.51 8.84 7.85 12.21 8.35 20.23%
P/EPS 67.55 17.83 41.63 41.16 44.21 69.76 55.76 13.68%
EY 1.48 5.61 2.40 2.43 2.26 1.43 1.79 -11.93%
DY 0.00 1.99 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 1.59 1.43 1.33 1.37 1.36 1.74 1.18 22.06%

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