[IJMLAND] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -13.02%
YoY- 384.06%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,860 84,215 87,603 58,388 63,163 80,186 75,728 18.58%
PBT 18,741 14,495 8,957 11,776 14,329 16,180 16,864 7.26%
Tax -2,954 -3,776 -2,545 -5,096 -6,649 -7,995 -7,064 -43.99%
NP 15,787 10,719 6,412 6,680 7,680 8,185 9,800 37.30%
-
NP to SH 11,764 8,327 5,119 6,680 7,680 8,185 9,800 12.91%
-
Tax Rate 15.76% 26.05% 28.41% 43.27% 46.40% 49.41% 41.89% -
Total Cost 82,073 73,496 81,191 51,708 55,483 72,001 65,928 15.67%
-
Net Worth 773,355 636,024 630,319 622,259 618,609 610,407 596,472 18.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 773,355 636,024 630,319 622,259 618,609 610,407 596,472 18.84%
NOSH 568,309 566,462 568,777 566,101 568,888 568,402 568,285 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.13% 12.73% 7.32% 11.44% 12.16% 10.21% 12.94% -
ROE 1.52% 1.31% 0.81% 1.07% 1.24% 1.34% 1.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.22 14.87 15.40 10.31 11.10 14.11 13.33 18.55%
EPS 2.07 1.46 0.90 1.18 1.35 1.44 1.72 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 1.1228 1.1082 1.0992 1.0874 1.0739 1.0496 18.84%
Adjusted Per Share Value based on latest NOSH - 566,101
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.28 5.41 5.62 3.75 4.05 5.15 4.86 18.58%
EPS 0.76 0.53 0.33 0.43 0.49 0.53 0.63 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.4083 0.4046 0.3995 0.3971 0.3919 0.3829 18.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.40 0.47 0.64 0.87 1.06 0.99 1.02 -
P/RPS 2.32 3.16 4.16 8.44 9.55 7.02 7.65 -54.76%
P/EPS 19.32 31.97 71.11 73.73 78.52 68.75 59.15 -52.47%
EY 5.17 3.13 1.41 1.36 1.27 1.45 1.69 110.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.58 0.79 0.97 0.92 0.97 -55.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 15/11/05 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 -
Price 0.43 0.46 0.49 0.70 1.03 1.04 1.00 -
P/RPS 2.50 3.09 3.18 6.79 9.28 7.37 7.50 -51.82%
P/EPS 20.77 31.29 54.44 59.32 76.30 72.22 57.99 -49.47%
EY 4.81 3.20 1.84 1.69 1.31 1.38 1.72 98.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.44 0.64 0.95 0.97 0.95 -51.49%

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