[IJMLAND] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 5.35%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,250,054 1,242,931 1,177,805 1,204,900 1,206,024 1,169,063 1,131,391 6.86%
PBT 320,112 316,017 305,087 296,433 281,860 248,293 277,611 9.95%
Tax -88,998 -96,540 -87,303 -83,887 -80,969 -63,030 -58,285 32.56%
NP 231,114 219,477 217,784 212,546 200,891 185,263 219,326 3.54%
-
NP to SH 215,057 205,496 207,066 204,068 193,708 181,942 216,798 -0.53%
-
Tax Rate 27.80% 30.55% 28.62% 28.30% 28.73% 25.39% 21.00% -
Total Cost 1,018,940 1,023,454 960,021 992,354 1,005,133 983,800 912,065 7.65%
-
Net Worth 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 10.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 70,555 55,495 55,495 55,495 55,495 44,564 44,564 35.80%
Div Payout % 32.81% 27.01% 26.80% 27.19% 28.65% 24.49% 20.56% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 2,329,417 2,272,780 10.06%
NOSH 1,411,101 1,403,534 1,401,526 1,392,888 1,387,388 1,386,557 1,385,841 1.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.49% 17.66% 18.49% 17.64% 16.66% 15.85% 19.39% -
ROE 8.19% 8.09% 8.35% 8.42% 7.98% 7.81% 9.54% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 88.59 88.56 84.04 86.50 86.93 84.31 81.64 5.59%
EPS 15.24 14.64 14.77 14.65 13.96 13.12 15.64 -1.71%
DPS 5.00 4.00 4.00 4.00 4.00 3.21 3.22 34.05%
NAPS 1.86 1.81 1.77 1.74 1.75 1.68 1.64 8.74%
Adjusted Per Share Value based on latest NOSH - 1,392,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.25 79.79 75.61 77.35 77.42 75.05 72.63 6.87%
EPS 13.81 13.19 13.29 13.10 12.44 11.68 13.92 -0.52%
DPS 4.53 3.56 3.56 3.56 3.56 2.86 2.86 35.84%
NAPS 1.6849 1.6308 1.5925 1.5559 1.5586 1.4954 1.459 10.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.60 2.40 2.13 2.20 2.18 2.30 1.96 -
P/RPS 2.93 2.71 2.53 2.54 2.51 2.73 2.40 14.21%
P/EPS 17.06 16.39 14.42 15.02 15.61 17.53 12.53 22.82%
EY 5.86 6.10 6.94 6.66 6.40 5.71 7.98 -18.58%
DY 1.92 1.67 1.88 1.82 1.83 1.40 1.64 11.06%
P/NAPS 1.40 1.33 1.20 1.26 1.25 1.37 1.20 10.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 3.23 2.13 2.10 2.40 2.04 2.18 2.13 -
P/RPS 3.65 2.41 2.50 2.77 2.35 2.59 2.61 25.02%
P/EPS 21.19 14.55 14.21 16.38 14.61 16.61 13.62 34.23%
EY 4.72 6.87 7.04 6.10 6.84 6.02 7.34 -25.47%
DY 1.55 1.88 1.90 1.67 1.96 1.47 1.51 1.75%
P/NAPS 1.74 1.18 1.19 1.38 1.17 1.30 1.30 21.43%

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