[IJMLAND] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 106.54%
YoY- 251.27%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 289,340 277,465 241,347 187,403 116,413 47,298 33,073 325.13%
PBT 51,242 59,149 50,740 30,923 16,774 556 -1,596 -
Tax -22,285 -26,804 -23,695 -17,624 -10,335 -3,845 -2,168 373.42%
NP 28,957 32,345 27,045 13,299 6,439 -3,289 -3,764 -
-
NP to SH 27,664 32,345 27,045 13,299 6,439 -3,289 -3,764 -
-
Tax Rate 43.49% 45.32% 46.70% 56.99% 61.61% 691.55% - -
Total Cost 260,383 245,120 214,302 174,104 109,974 50,587 36,837 268.75%
-
Net Worth 630,319 622,259 618,609 610,407 596,472 215,802 168,766 140.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 630,319 622,259 618,609 610,407 596,472 215,802 168,766 140.91%
NOSH 568,777 566,101 568,888 568,402 568,285 209,090 150,148 143.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.01% 11.66% 11.21% 7.10% 5.53% -6.95% -11.38% -
ROE 4.39% 5.20% 4.37% 2.18% 1.08% -1.52% -2.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.87 49.01 42.42 32.97 20.48 22.62 22.03 74.79%
EPS 4.86 5.71 4.75 2.34 1.13 -1.57 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1082 1.0992 1.0874 1.0739 1.0496 1.0321 1.124 -0.94%
Adjusted Per Share Value based on latest NOSH - 568,402
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.57 17.81 15.49 12.03 7.47 3.04 2.12 325.49%
EPS 1.78 2.08 1.74 0.85 0.41 -0.21 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4046 0.3995 0.3971 0.3919 0.3829 0.1385 0.1083 140.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.64 0.87 1.06 0.99 1.02 1.48 1.08 -
P/RPS 1.26 1.78 2.50 3.00 4.98 6.54 4.90 -59.59%
P/EPS 13.16 15.23 22.30 42.31 90.02 -94.09 -43.08 -
EY 7.60 6.57 4.48 2.36 1.11 -1.06 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.97 0.92 0.97 1.43 0.96 -28.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 -
Price 0.49 0.70 1.03 1.04 1.00 1.10 1.50 -
P/RPS 0.96 1.43 2.43 3.15 4.88 4.86 6.81 -72.94%
P/EPS 10.07 12.25 21.67 44.45 88.26 -69.93 -59.84 -
EY 9.93 8.16 4.62 2.25 1.13 -1.43 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.64 0.95 0.97 0.95 1.07 1.33 -52.19%

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