[IJMLAND] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 14.22%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,046,243 1,728,254 1,617,356 1,458,742 1,250,054 1,242,931 1,177,805 44.56%
PBT 701,027 477,961 431,145 369,688 320,112 316,017 305,087 74.21%
Tax -148,310 -121,187 -116,854 -103,808 -88,998 -96,540 -87,303 42.41%
NP 552,717 356,774 314,291 265,880 231,114 219,477 217,784 86.16%
-
NP to SH 533,228 334,525 292,225 245,642 215,057 205,496 207,066 87.98%
-
Tax Rate 21.16% 25.35% 27.10% 28.08% 27.80% 30.55% 28.62% -
Total Cost 1,493,526 1,371,480 1,303,065 1,192,862 1,018,940 1,023,454 960,021 34.29%
-
Net Worth 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 20.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 93,519 70,555 70,555 70,555 70,555 55,495 55,495 41.65%
Div Payout % 17.54% 21.09% 24.14% 28.72% 32.81% 27.01% 26.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,288,772 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 20.70%
NOSH 1,558,659 1,559,593 1,472,218 1,433,403 1,411,101 1,403,534 1,401,526 7.34%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 27.01% 20.64% 19.43% 18.23% 18.49% 17.66% 18.49% -
ROE 16.21% 11.11% 10.61% 9.26% 8.19% 8.09% 8.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.28 110.81 109.86 101.77 88.59 88.56 84.04 34.66%
EPS 34.21 21.45 19.85 17.14 15.24 14.64 14.77 75.14%
DPS 6.00 4.52 4.79 4.92 5.00 4.00 4.00 31.06%
NAPS 2.11 1.93 1.87 1.85 1.86 1.81 1.77 12.43%
Adjusted Per Share Value based on latest NOSH - 1,433,403
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.36 110.95 103.83 93.65 80.25 79.79 75.61 44.56%
EPS 34.23 21.48 18.76 15.77 13.81 13.19 13.29 88.00%
DPS 6.00 4.53 4.53 4.53 4.53 3.56 3.56 41.66%
NAPS 2.1113 1.9323 1.7673 1.7023 1.6849 1.6308 1.5925 20.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.96 2.55 2.69 2.86 2.60 2.40 2.13 -
P/RPS 2.25 2.30 2.45 2.81 2.93 2.71 2.53 -7.52%
P/EPS 8.65 11.89 13.55 16.69 17.06 16.39 14.42 -28.89%
EY 11.56 8.41 7.38 5.99 5.86 6.10 6.94 40.56%
DY 2.03 1.77 1.78 1.72 1.92 1.67 1.88 5.25%
P/NAPS 1.40 1.32 1.44 1.55 1.40 1.33 1.20 10.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.02 2.56 2.56 2.52 3.23 2.13 2.10 -
P/RPS 2.30 2.31 2.33 2.48 3.65 2.41 2.50 -5.41%
P/EPS 8.83 11.94 12.90 14.71 21.19 14.55 14.21 -27.20%
EY 11.33 8.38 7.75 6.80 4.72 6.87 7.04 37.37%
DY 1.99 1.77 1.87 1.95 1.55 1.88 1.90 3.13%
P/NAPS 1.43 1.33 1.37 1.36 1.74 1.18 1.19 13.04%

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