[IJMLAND] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 36.07%
YoY- 22.67%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,081,418 1,025,158 853,537 671,010 574,655 414,011 334,118 118.34%
PBT 148,676 131,453 94,093 68,303 53,312 61,926 60,780 81.25%
Tax -32,176 -27,248 -20,587 -13,391 -6,995 -6,852 -6,486 190.02%
NP 116,500 104,205 73,506 54,912 46,317 55,074 54,294 66.12%
-
NP to SH 113,484 101,877 69,689 51,127 37,573 45,850 45,424 83.81%
-
Tax Rate 21.64% 20.73% 21.88% 19.61% 13.12% 11.06% 10.67% -
Total Cost 964,918 920,953 780,031 616,098 528,338 358,937 279,824 127.73%
-
Net Worth 1,588,730 1,555,630 1,520,109 1,489,351 1,475,445 904,932 701,186 72.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,588,730 1,555,630 1,520,109 1,489,351 1,475,445 904,932 701,186 72.25%
NOSH 1,103,285 1,103,283 1,101,528 1,103,223 1,101,078 680,400 570,070 55.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.77% 10.16% 8.61% 8.18% 8.06% 13.30% 16.25% -
ROE 7.14% 6.55% 4.58% 3.43% 2.55% 5.07% 6.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.02 92.92 77.49 60.82 52.19 60.85 58.61 40.76%
EPS 10.29 9.23 6.33 4.63 3.41 6.74 7.97 18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.38 1.35 1.34 1.33 1.23 11.04%
Adjusted Per Share Value based on latest NOSH - 1,103,223
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.42 65.81 54.79 43.08 36.89 26.58 21.45 118.32%
EPS 7.29 6.54 4.47 3.28 2.41 2.94 2.92 83.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0199 0.9986 0.9758 0.9561 0.9472 0.5809 0.4501 72.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.35 2.20 1.41 0.75 0.65 0.85 1.69 -
P/RPS 2.40 2.37 1.82 1.23 1.25 1.40 2.88 -11.41%
P/EPS 22.85 23.83 22.29 16.18 19.05 12.61 21.21 5.07%
EY 4.38 4.20 4.49 6.18 5.25 7.93 4.71 -4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.02 0.56 0.49 0.64 1.37 12.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 2.08 2.22 2.00 1.55 0.73 0.80 1.10 -
P/RPS 2.12 2.39 2.58 2.55 1.40 1.31 1.88 8.31%
P/EPS 20.22 24.04 31.61 33.45 21.39 11.87 13.80 28.91%
EY 4.95 4.16 3.16 2.99 4.67 8.42 7.24 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 1.45 1.15 0.54 0.60 0.89 37.70%

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