[IJMLAND] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 199.55%
YoY- 294.26%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 294,724 252,351 329,108 255,208 212,950 364,956 245,689 12.88%
PBT 57,290 56,930 57,821 105,570 41,303 80,849 26,718 66.20%
Tax -13,613 -14,780 -14,373 -15,519 -10,193 -21,449 -2,453 213.12%
NP 43,677 42,150 43,448 90,051 31,110 59,400 24,265 47.91%
-
NP to SH 41,991 40,759 44,007 90,041 30,059 53,545 21,876 54.39%
-
Tax Rate 23.76% 25.96% 24.86% 14.70% 24.68% 26.53% 9.18% -
Total Cost 251,047 210,201 285,660 165,157 181,840 305,556 221,424 8.72%
-
Net Worth 2,272,780 2,179,194 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 25.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 44,564 - - - 22,096 -
Div Payout % - - 101.27% - - - 101.01% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,272,780 2,179,194 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 25.65%
NOSH 1,385,841 1,345,181 1,114,101 1,107,515 1,105,110 1,104,020 1,104,848 16.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.82% 16.70% 13.20% 35.29% 14.61% 16.28% 9.88% -
ROE 1.85% 1.87% 2.42% 4.99% 1.81% 3.30% 1.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.27 18.76 29.54 23.04 19.27 33.06 22.24 -2.92%
EPS 3.03 3.03 3.95 8.13 2.72 4.85 1.98 32.76%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.62 1.63 1.63 1.50 1.47 1.46 8.05%
Adjusted Per Share Value based on latest NOSH - 1,107,515
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.92 16.20 21.13 16.38 13.67 23.43 15.77 12.89%
EPS 2.70 2.62 2.83 5.78 1.93 3.44 1.40 54.87%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 1.42 -
NAPS 1.459 1.399 1.1658 1.1589 1.0642 1.0418 1.0355 25.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 2.84 2.75 2.86 2.40 2.15 2.33 -
P/RPS 9.22 15.14 9.31 12.41 12.45 6.50 10.48 -8.17%
P/EPS 64.69 93.73 69.62 35.18 88.24 44.33 117.68 -32.87%
EY 1.55 1.07 1.44 2.84 1.13 2.26 0.85 49.20%
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.86 -
P/NAPS 1.20 1.75 1.69 1.75 1.60 1.46 1.60 -17.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 2.13 2.50 2.80 2.80 2.97 2.28 2.06 -
P/RPS 10.02 13.33 9.48 12.15 15.41 6.90 9.26 5.39%
P/EPS 70.30 82.51 70.89 34.44 109.19 47.01 104.04 -22.97%
EY 1.42 1.21 1.41 2.90 0.92 2.13 0.96 29.79%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.97 -
P/NAPS 1.30 1.54 1.72 1.72 1.98 1.55 1.41 -5.26%

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