[IJMLAND] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 52.37%
YoY- 72.29%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,131,391 1,049,617 1,162,222 1,078,803 1,089,950 1,181,218 1,101,058 1.82%
PBT 277,611 261,624 285,543 254,440 183,095 189,285 148,920 51.41%
Tax -58,285 -54,865 -61,534 -49,614 -44,515 -44,231 -33,870 43.55%
NP 219,326 206,759 224,009 204,826 138,580 145,054 115,050 53.68%
-
NP to SH 216,798 204,866 217,652 195,521 128,318 135,550 108,662 58.41%
-
Tax Rate 21.00% 20.97% 21.55% 19.50% 24.31% 23.37% 22.74% -
Total Cost 912,065 842,858 938,213 873,977 951,370 1,036,164 986,008 -5.05%
-
Net Worth 2,272,780 2,179,194 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 25.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 44,564 44,564 44,564 22,096 22,096 22,096 22,096 59.56%
Div Payout % 20.56% 21.75% 20.47% 11.30% 17.22% 16.30% 20.34% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,272,780 2,179,194 1,815,985 1,805,250 1,657,665 1,622,910 1,613,078 25.65%
NOSH 1,385,841 1,345,181 1,114,101 1,107,515 1,105,110 1,104,020 1,104,848 16.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.39% 19.70% 19.27% 18.99% 12.71% 12.28% 10.45% -
ROE 9.54% 9.40% 11.99% 10.83% 7.74% 8.35% 6.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.64 78.03 104.32 97.41 98.63 106.99 99.66 -12.43%
EPS 15.64 15.23 19.54 17.65 11.61 12.28 9.84 36.15%
DPS 3.22 3.31 4.00 2.00 2.00 2.00 2.00 37.32%
NAPS 1.64 1.62 1.63 1.63 1.50 1.47 1.46 8.05%
Adjusted Per Share Value based on latest NOSH - 1,107,515
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.63 67.38 74.61 69.25 69.97 75.83 70.68 1.82%
EPS 13.92 13.15 13.97 12.55 8.24 8.70 6.98 58.37%
DPS 2.86 2.86 2.86 1.42 1.42 1.42 1.42 59.41%
NAPS 1.459 1.399 1.1658 1.1589 1.0642 1.0418 1.0355 25.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 2.84 2.75 2.86 2.40 2.15 2.33 -
P/RPS 2.40 3.64 2.64 2.94 2.43 2.01 2.34 1.70%
P/EPS 12.53 18.65 14.08 16.20 20.67 17.51 23.69 -34.57%
EY 7.98 5.36 7.10 6.17 4.84 5.71 4.22 52.85%
DY 1.64 1.17 1.45 0.70 0.83 0.93 0.86 53.71%
P/NAPS 1.20 1.75 1.69 1.75 1.60 1.46 1.60 -17.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 2.13 2.50 2.80 2.80 2.97 2.28 2.06 -
P/RPS 2.61 3.20 2.68 2.87 3.01 2.13 2.07 16.69%
P/EPS 13.62 16.42 14.33 15.86 25.58 18.57 20.95 -24.93%
EY 7.34 6.09 6.98 6.31 3.91 5.39 4.77 33.25%
DY 1.51 1.33 1.43 0.71 0.67 0.88 0.97 34.28%
P/NAPS 1.30 1.54 1.72 1.72 1.98 1.55 1.41 -5.26%

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