[IJMLAND] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 24.74%
YoY- 94.51%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,162,222 1,078,803 1,089,950 1,181,218 1,101,058 1,081,418 1,025,158 8.73%
PBT 285,543 254,440 183,095 189,285 148,920 148,676 131,453 67.80%
Tax -61,534 -49,614 -44,515 -44,231 -33,870 -32,176 -27,248 72.21%
NP 224,009 204,826 138,580 145,054 115,050 116,500 104,205 66.64%
-
NP to SH 217,652 195,521 128,318 135,550 108,662 113,484 101,877 65.95%
-
Tax Rate 21.55% 19.50% 24.31% 23.37% 22.74% 21.64% 20.73% -
Total Cost 938,213 873,977 951,370 1,036,164 986,008 964,918 920,953 1.24%
-
Net Worth 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 10.87%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 44,564 22,096 22,096 22,096 22,096 - - -
Div Payout % 20.47% 11.30% 17.22% 16.30% 20.34% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 10.87%
NOSH 1,114,101 1,107,515 1,105,110 1,104,020 1,104,848 1,103,285 1,103,283 0.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.27% 18.99% 12.71% 12.28% 10.45% 10.77% 10.16% -
ROE 11.99% 10.83% 7.74% 8.35% 6.74% 7.14% 6.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.32 97.41 98.63 106.99 99.66 98.02 92.92 8.02%
EPS 19.54 17.65 11.61 12.28 9.84 10.29 9.23 64.94%
DPS 4.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.63 1.63 1.50 1.47 1.46 1.44 1.41 10.15%
Adjusted Per Share Value based on latest NOSH - 1,104,020
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.61 69.25 69.97 75.83 70.68 69.42 65.81 8.73%
EPS 13.97 12.55 8.24 8.70 6.98 7.29 6.54 65.93%
DPS 2.86 1.42 1.42 1.42 1.42 0.00 0.00 -
NAPS 1.1658 1.1589 1.0642 1.0418 1.0355 1.0199 0.9986 10.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.75 2.86 2.40 2.15 2.33 2.35 2.20 -
P/RPS 2.64 2.94 2.43 2.01 2.34 2.40 2.37 7.46%
P/EPS 14.08 16.20 20.67 17.51 23.69 22.85 23.83 -29.60%
EY 7.10 6.17 4.84 5.71 4.22 4.38 4.20 41.95%
DY 1.45 0.70 0.83 0.93 0.86 0.00 0.00 -
P/NAPS 1.69 1.75 1.60 1.46 1.60 1.63 1.56 5.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 -
Price 2.80 2.80 2.97 2.28 2.06 2.08 2.22 -
P/RPS 2.68 2.87 3.01 2.13 2.07 2.12 2.39 7.94%
P/EPS 14.33 15.86 25.58 18.57 20.95 20.22 24.04 -29.19%
EY 6.98 6.31 3.91 5.39 4.77 4.95 4.16 41.24%
DY 1.43 0.71 0.67 0.88 0.97 0.00 0.00 -
P/NAPS 1.72 1.72 1.98 1.55 1.41 1.44 1.57 6.27%

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