[IJMLAND] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 2.19%
YoY- 0.75%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 325,487 349,058 353,935 357,464 328,066 293,369 289,340 8.14%
PBT 51,788 55,172 53,382 53,679 53,969 49,557 51,242 0.70%
Tax -14,922 -13,420 -12,210 -11,535 -14,371 -18,066 -22,285 -23.40%
NP 36,866 41,752 41,172 42,144 39,598 31,491 28,957 17.41%
-
NP to SH 27,438 31,328 32,111 32,588 31,890 27,806 27,664 -0.54%
-
Tax Rate 28.81% 24.32% 22.87% 21.49% 26.63% 36.45% 43.49% -
Total Cost 288,621 307,306 312,763 315,320 288,468 261,878 260,383 7.08%
-
Net Worth 675,124 668,182 659,333 656,358 773,355 636,024 630,319 4.67%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 675,124 668,182 659,333 656,358 773,355 636,024 630,319 4.67%
NOSH 566,474 567,218 566,097 567,538 568,309 566,462 568,777 -0.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.33% 11.96% 11.63% 11.79% 12.07% 10.73% 10.01% -
ROE 4.06% 4.69% 4.87% 4.96% 4.12% 4.37% 4.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.46 61.54 62.52 62.98 57.73 51.79 50.87 8.43%
EPS 4.84 5.52 5.67 5.74 5.61 4.91 4.86 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 1.178 1.1647 1.1565 1.3608 1.1228 1.1082 4.95%
Adjusted Per Share Value based on latest NOSH - 567,538
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.89 22.41 22.72 22.95 21.06 18.83 18.57 8.14%
EPS 1.76 2.01 2.06 2.09 2.05 1.79 1.78 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4334 0.4289 0.4233 0.4214 0.4965 0.4083 0.4046 4.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.53 0.49 0.40 0.47 0.64 -
P/RPS 0.89 0.70 0.85 0.78 0.69 0.91 1.26 -20.63%
P/EPS 10.53 7.79 9.34 8.53 7.13 9.57 13.16 -13.77%
EY 9.50 12.84 10.70 11.72 14.03 10.44 7.60 15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.46 0.42 0.29 0.42 0.58 -18.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 -
Price 0.86 0.49 0.50 0.53 0.43 0.46 0.49 -
P/RPS 1.50 0.80 0.80 0.84 0.74 0.89 0.96 34.54%
P/EPS 17.76 8.87 8.81 9.23 7.66 9.37 10.07 45.82%
EY 5.63 11.27 11.34 10.83 13.05 10.67 9.93 -31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 0.43 0.46 0.32 0.41 0.44 38.73%

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