[IJMLAND] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 295.77%
YoY- 86.69%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 277,465 241,347 187,403 116,413 47,298 33,073 32,530 316.91%
PBT 59,149 50,740 30,923 16,774 556 -1,596 5,974 360.45%
Tax -26,804 -23,695 -17,624 -10,335 -3,845 -2,168 -2,188 430.60%
NP 32,345 27,045 13,299 6,439 -3,289 -3,764 3,786 317.36%
-
NP to SH 32,345 27,045 13,299 6,439 -3,289 -3,764 3,786 317.36%
-
Tax Rate 45.32% 46.70% 56.99% 61.61% 691.55% - 36.63% -
Total Cost 245,120 214,302 174,104 109,974 50,587 36,837 28,744 316.85%
-
Net Worth 622,259 618,609 610,407 596,472 215,802 168,766 175,321 132.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 622,259 618,609 610,407 596,472 215,802 168,766 175,321 132.50%
NOSH 566,101 568,888 568,402 568,285 209,090 150,148 150,568 141.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.66% 11.21% 7.10% 5.53% -6.95% -11.38% 11.64% -
ROE 5.20% 4.37% 2.18% 1.08% -1.52% -2.23% 2.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 49.01 42.42 32.97 20.48 22.62 22.03 21.60 72.58%
EPS 5.71 4.75 2.34 1.13 -1.57 -2.51 2.51 72.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0992 1.0874 1.0739 1.0496 1.0321 1.124 1.1644 -3.76%
Adjusted Per Share Value based on latest NOSH - 568,285
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.81 15.49 12.03 7.47 3.04 2.12 2.09 316.65%
EPS 2.08 1.74 0.85 0.41 -0.21 -0.24 0.24 321.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3995 0.3971 0.3919 0.3829 0.1385 0.1083 0.1125 132.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.87 1.06 0.99 1.02 1.48 1.08 0.98 -
P/RPS 1.78 2.50 3.00 4.98 6.54 4.90 4.54 -46.40%
P/EPS 15.23 22.30 42.31 90.02 -94.09 -43.08 38.97 -46.51%
EY 6.57 4.48 2.36 1.11 -1.06 -2.32 2.57 86.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.97 0.92 0.97 1.43 0.96 0.84 -4.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 -
Price 0.70 1.03 1.04 1.00 1.10 1.50 1.09 -
P/RPS 1.43 2.43 3.15 4.88 4.86 6.81 5.05 -56.84%
P/EPS 12.25 21.67 44.45 88.26 -69.93 -59.84 43.35 -56.90%
EY 8.16 4.62 2.25 1.13 -1.43 -1.67 2.31 131.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.95 0.97 0.95 1.07 1.33 0.94 -22.58%

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