[IJMLAND] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 33.89%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 503,272 465,547 471,773 691,181 468,904 426,243 459,915 6.17%
PBT 155,000 106,426 115,363 318,549 133,998 127,401 121,079 17.84%
Tax -42,491 -29,634 -31,928 -51,893 -33,834 -30,075 -32,508 19.48%
NP 112,509 76,792 83,435 266,656 100,164 97,326 88,571 17.23%
-
NP to SH 94,243 70,386 76,841 264,037 95,915 91,572 81,704 9.95%
-
Tax Rate 27.41% 27.84% 27.68% 16.29% 25.25% 23.61% 26.85% -
Total Cost 390,763 388,755 388,338 424,525 368,740 328,917 371,344 3.44%
-
Net Worth 3,427,018 3,339,823 3,273,146 3,288,772 3,010,015 2,753,048 2,651,796 18.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 93,519 - - - -
Div Payout % - - - 35.42% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,427,018 3,339,823 3,273,146 3,288,772 3,010,015 2,753,048 2,651,796 18.58%
NOSH 1,557,735 1,560,665 1,558,641 1,558,659 1,559,593 1,472,218 1,433,403 5.68%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.36% 16.50% 17.69% 38.58% 21.36% 22.83% 19.26% -
ROE 2.75% 2.11% 2.35% 8.03% 3.19% 3.33% 3.08% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.31 29.83 30.27 44.34 30.07 28.95 32.09 0.45%
EPS 6.05 4.51 4.93 16.94 6.15 6.22 5.70 4.04%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 2.10 2.11 1.93 1.87 1.85 12.20%
Adjusted Per Share Value based on latest NOSH - 1,557,735
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.31 29.89 30.29 44.37 30.10 27.36 29.52 6.18%
EPS 6.05 4.52 4.93 16.95 6.16 5.88 5.25 9.88%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.20 2.144 2.1012 2.1113 1.9323 1.7673 1.7023 18.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.35 3.31 3.42 2.96 2.55 2.69 2.86 -
P/RPS 10.37 11.10 11.30 6.68 8.48 9.29 8.91 10.61%
P/EPS 55.37 73.39 69.37 17.47 41.46 43.25 50.18 6.76%
EY 1.81 1.36 1.44 5.72 2.41 2.31 1.99 -6.10%
DY 0.00 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.63 1.40 1.32 1.44 1.55 -1.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 -
Price 3.70 3.32 3.33 3.02 2.56 2.56 2.52 -
P/RPS 11.45 11.13 11.00 6.81 8.51 8.84 7.85 28.52%
P/EPS 61.16 73.61 67.55 17.83 41.63 41.16 44.21 24.08%
EY 1.64 1.36 1.48 5.61 2.40 2.43 2.26 -19.20%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.68 1.55 1.59 1.43 1.33 1.37 1.36 15.08%

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