[IJMLAND] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 1.07%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 358,006 267,629 251,227 366,069 292,880 294,724 252,351 26.12%
PBT 87,182 65,944 71,503 91,388 76,252 57,290 56,930 32.68%
Tax -29,501 -17,029 -17,698 -32,312 -20,264 -13,613 -14,780 58.19%
NP 57,681 48,915 53,805 59,076 55,988 43,677 42,150 23.14%
-
NP to SH 53,615 44,989 51,119 55,773 55,185 41,991 40,759 19.95%
-
Tax Rate 33.84% 25.82% 24.75% 35.36% 26.58% 23.76% 25.96% -
Total Cost 300,325 218,714 197,422 306,993 236,892 251,047 210,201 26.71%
-
Net Worth 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 10.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 55,495 - - - -
Div Payout % - - - 99.50% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 10.71%
NOSH 1,403,534 1,401,526 1,392,888 1,387,388 1,386,557 1,385,841 1,345,181 2.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.11% 18.28% 21.42% 16.14% 19.12% 14.82% 16.70% -
ROE 2.11% 1.81% 2.11% 2.30% 2.37% 1.85% 1.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.51 19.10 18.04 26.39 21.12 21.27 18.76 22.62%
EPS 3.82 3.21 3.67 4.02 3.98 3.03 3.03 16.62%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.74 1.75 1.68 1.64 1.62 7.63%
Adjusted Per Share Value based on latest NOSH - 1,387,388
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.98 17.18 16.13 23.50 18.80 18.92 16.20 26.11%
EPS 3.44 2.89 3.28 3.58 3.54 2.70 2.62 19.80%
DPS 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
NAPS 1.6308 1.5925 1.5559 1.5586 1.4954 1.459 1.399 10.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.40 2.13 2.20 2.18 2.30 1.96 2.84 -
P/RPS 9.41 11.15 12.20 8.26 10.89 9.22 15.14 -27.06%
P/EPS 62.83 66.36 59.95 54.23 57.79 64.69 93.73 -23.31%
EY 1.59 1.51 1.67 1.84 1.73 1.55 1.07 30.06%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.33 1.20 1.26 1.25 1.37 1.20 1.75 -16.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 2.13 2.10 2.40 2.04 2.18 2.13 2.50 -
P/RPS 8.35 11.00 13.31 7.73 10.32 10.02 13.33 -26.68%
P/EPS 55.76 65.42 65.40 50.75 54.77 70.30 82.51 -22.89%
EY 1.79 1.53 1.53 1.97 1.83 1.42 1.21 29.67%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.38 1.17 1.30 1.30 1.54 -16.19%

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