[IJMLAND] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.39%
YoY- 202.04%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,089,950 1,181,218 1,101,058 1,081,418 1,025,158 853,537 671,010 38.14%
PBT 183,095 189,285 148,920 148,676 131,453 94,093 68,303 92.85%
Tax -44,515 -44,231 -33,870 -32,176 -27,248 -20,587 -13,391 122.57%
NP 138,580 145,054 115,050 116,500 104,205 73,506 54,912 85.25%
-
NP to SH 128,318 135,550 108,662 113,484 101,877 69,689 51,127 84.57%
-
Tax Rate 24.31% 23.37% 22.74% 21.64% 20.73% 21.88% 19.61% -
Total Cost 951,370 1,036,164 986,008 964,918 920,953 780,031 616,098 33.56%
-
Net Worth 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 7.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,096 22,096 22,096 - - - - -
Div Payout % 17.22% 16.30% 20.34% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 7.39%
NOSH 1,105,110 1,104,020 1,104,848 1,103,285 1,103,283 1,101,528 1,103,223 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.71% 12.28% 10.45% 10.77% 10.16% 8.61% 8.18% -
ROE 7.74% 8.35% 6.74% 7.14% 6.55% 4.58% 3.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.63 106.99 99.66 98.02 92.92 77.49 60.82 37.98%
EPS 11.61 12.28 9.84 10.29 9.23 6.33 4.63 84.46%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.46 1.44 1.41 1.38 1.35 7.26%
Adjusted Per Share Value based on latest NOSH - 1,103,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.97 75.83 70.68 69.42 65.81 54.79 43.08 38.13%
EPS 8.24 8.70 6.98 7.29 6.54 4.47 3.28 84.69%
DPS 1.42 1.42 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.0642 1.0418 1.0355 1.0199 0.9986 0.9758 0.9561 7.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.15 2.33 2.35 2.20 1.41 0.75 -
P/RPS 2.43 2.01 2.34 2.40 2.37 1.82 1.23 57.38%
P/EPS 20.67 17.51 23.69 22.85 23.83 22.29 16.18 17.71%
EY 4.84 5.71 4.22 4.38 4.20 4.49 6.18 -15.02%
DY 0.83 0.93 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.46 1.60 1.63 1.56 1.02 0.56 101.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.97 2.28 2.06 2.08 2.22 2.00 1.55 -
P/RPS 3.01 2.13 2.07 2.12 2.39 2.58 2.55 11.67%
P/EPS 25.58 18.57 20.95 20.22 24.04 31.61 33.45 -16.36%
EY 3.91 5.39 4.77 4.95 4.16 3.16 2.99 19.56%
DY 0.67 0.88 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.55 1.41 1.44 1.57 1.45 1.15 43.60%

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