[IJMLAND] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -38.76%
YoY- 103.35%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 212,950 364,956 245,689 266,355 304,218 284,796 226,049 -3.89%
PBT 41,303 80,849 26,718 34,225 47,493 40,484 26,474 34.47%
Tax -10,193 -21,449 -2,453 -10,420 -9,909 -11,088 -759 464.09%
NP 31,110 59,400 24,265 23,805 37,584 29,396 25,715 13.52%
-
NP to SH 30,059 53,545 21,876 22,838 37,291 26,657 26,698 8.21%
-
Tax Rate 24.68% 26.53% 9.18% 30.45% 20.86% 27.39% 2.87% -
Total Cost 181,840 305,556 221,424 242,550 266,634 255,400 200,334 -6.24%
-
Net Worth 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 7.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 22,096 - - - - -
Div Payout % - - 101.01% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 7.39%
NOSH 1,105,110 1,104,020 1,104,848 1,103,285 1,103,283 1,101,528 1,103,223 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.61% 16.28% 9.88% 8.94% 12.35% 10.32% 11.38% -
ROE 1.81% 3.30% 1.36% 1.44% 2.40% 1.75% 1.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.27 33.06 22.24 24.14 27.57 25.85 20.49 -4.00%
EPS 2.72 4.85 1.98 2.07 3.38 2.42 2.42 8.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.46 1.44 1.41 1.38 1.35 7.26%
Adjusted Per Share Value based on latest NOSH - 1,103,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.67 23.43 15.77 17.10 19.53 18.28 14.51 -3.89%
EPS 1.93 3.44 1.40 1.47 2.39 1.71 1.71 8.39%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.0642 1.0418 1.0355 1.0199 0.9986 0.9758 0.9561 7.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.15 2.33 2.35 2.20 1.41 0.75 -
P/RPS 12.45 6.50 10.48 9.73 7.98 5.45 3.66 126.01%
P/EPS 88.24 44.33 117.68 113.53 65.09 58.26 30.99 100.76%
EY 1.13 2.26 0.85 0.88 1.54 1.72 3.23 -50.31%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.46 1.60 1.63 1.56 1.02 0.56 101.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.97 2.28 2.06 2.08 2.22 2.00 1.55 -
P/RPS 15.41 6.90 9.26 8.62 8.05 7.74 7.56 60.69%
P/EPS 109.19 47.01 104.04 100.48 65.68 82.64 64.05 42.65%
EY 0.92 2.13 0.96 1.00 1.52 1.21 1.56 -29.65%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.55 1.41 1.44 1.57 1.45 1.15 43.60%

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