[IJMLAND] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 31.42%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 267,629 251,227 366,069 292,880 294,724 252,351 329,108 -12.84%
PBT 65,944 71,503 91,388 76,252 57,290 56,930 57,821 9.13%
Tax -17,029 -17,698 -32,312 -20,264 -13,613 -14,780 -14,373 11.93%
NP 48,915 53,805 59,076 55,988 43,677 42,150 43,448 8.19%
-
NP to SH 44,989 51,119 55,773 55,185 41,991 40,759 44,007 1.47%
-
Tax Rate 25.82% 24.75% 35.36% 26.58% 23.76% 25.96% 24.86% -
Total Cost 218,714 197,422 306,993 236,892 251,047 210,201 285,660 -16.26%
-
Net Worth 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 23.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 55,495 - - - 44,564 -
Div Payout % - - 99.50% - - - 101.27% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 23.04%
NOSH 1,401,526 1,392,888 1,387,388 1,386,557 1,385,841 1,345,181 1,114,101 16.48%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.28% 21.42% 16.14% 19.12% 14.82% 16.70% 13.20% -
ROE 1.81% 2.11% 2.30% 2.37% 1.85% 1.87% 2.42% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.10 18.04 26.39 21.12 21.27 18.76 29.54 -25.16%
EPS 3.21 3.67 4.02 3.98 3.03 3.03 3.95 -12.88%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.77 1.74 1.75 1.68 1.64 1.62 1.63 5.63%
Adjusted Per Share Value based on latest NOSH - 1,386,557
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.18 16.13 23.50 18.80 18.92 16.20 21.13 -12.85%
EPS 2.89 3.28 3.58 3.54 2.70 2.62 2.83 1.40%
DPS 0.00 0.00 3.56 0.00 0.00 0.00 2.86 -
NAPS 1.5925 1.5559 1.5586 1.4954 1.459 1.399 1.1658 23.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.13 2.20 2.18 2.30 1.96 2.84 2.75 -
P/RPS 11.15 12.20 8.26 10.89 9.22 15.14 9.31 12.73%
P/EPS 66.36 59.95 54.23 57.79 64.69 93.73 69.62 -3.13%
EY 1.51 1.67 1.84 1.73 1.55 1.07 1.44 3.20%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.45 -
P/NAPS 1.20 1.26 1.25 1.37 1.20 1.75 1.69 -20.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 2.10 2.40 2.04 2.18 2.13 2.50 2.80 -
P/RPS 11.00 13.31 7.73 10.32 10.02 13.33 9.48 10.39%
P/EPS 65.42 65.40 50.75 54.77 70.30 82.51 70.89 -5.19%
EY 1.53 1.53 1.97 1.83 1.42 1.21 1.41 5.58%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.43 -
P/NAPS 1.19 1.38 1.17 1.30 1.30 1.54 1.72 -21.72%

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