[IJMLAND] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -0.76%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,617,356 1,458,742 1,250,054 1,242,931 1,177,805 1,204,900 1,206,024 21.58%
PBT 431,145 369,688 320,112 316,017 305,087 296,433 281,860 32.72%
Tax -116,854 -103,808 -88,998 -96,540 -87,303 -83,887 -80,969 27.67%
NP 314,291 265,880 231,114 219,477 217,784 212,546 200,891 34.72%
-
NP to SH 292,225 245,642 215,057 205,496 207,066 204,068 193,708 31.50%
-
Tax Rate 27.10% 28.08% 27.80% 30.55% 28.62% 28.30% 28.73% -
Total Cost 1,303,065 1,192,862 1,018,940 1,023,454 960,021 992,354 1,005,133 18.87%
-
Net Worth 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 8.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 70,555 70,555 70,555 55,495 55,495 55,495 55,495 17.34%
Div Payout % 24.14% 28.72% 32.81% 27.01% 26.80% 27.19% 28.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 8.73%
NOSH 1,472,218 1,433,403 1,411,101 1,403,534 1,401,526 1,392,888 1,387,388 4.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.43% 18.23% 18.49% 17.66% 18.49% 17.64% 16.66% -
ROE 10.61% 9.26% 8.19% 8.09% 8.35% 8.42% 7.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.86 101.77 88.59 88.56 84.04 86.50 86.93 16.87%
EPS 19.85 17.14 15.24 14.64 14.77 14.65 13.96 26.42%
DPS 4.79 4.92 5.00 4.00 4.00 4.00 4.00 12.75%
NAPS 1.87 1.85 1.86 1.81 1.77 1.74 1.75 4.51%
Adjusted Per Share Value based on latest NOSH - 1,403,534
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.83 93.65 80.25 79.79 75.61 77.35 77.42 21.59%
EPS 18.76 15.77 13.81 13.19 13.29 13.10 12.44 31.47%
DPS 4.53 4.53 4.53 3.56 3.56 3.56 3.56 17.40%
NAPS 1.7673 1.7023 1.6849 1.6308 1.5925 1.5559 1.5586 8.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.69 2.86 2.60 2.40 2.13 2.20 2.18 -
P/RPS 2.45 2.81 2.93 2.71 2.53 2.54 2.51 -1.59%
P/EPS 13.55 16.69 17.06 16.39 14.42 15.02 15.61 -8.99%
EY 7.38 5.99 5.86 6.10 6.94 6.66 6.40 9.95%
DY 1.78 1.72 1.92 1.67 1.88 1.82 1.83 -1.82%
P/NAPS 1.44 1.55 1.40 1.33 1.20 1.26 1.25 9.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 2.56 2.52 3.23 2.13 2.10 2.40 2.04 -
P/RPS 2.33 2.48 3.65 2.41 2.50 2.77 2.35 -0.56%
P/EPS 12.90 14.71 21.19 14.55 14.21 16.38 14.61 -7.95%
EY 7.75 6.80 4.72 6.87 7.04 6.10 6.84 8.67%
DY 1.87 1.95 1.55 1.88 1.90 1.67 1.96 -3.08%
P/NAPS 1.37 1.36 1.74 1.18 1.19 1.38 1.17 11.08%

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