[IJMLAND] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.25%
YoY- 112.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,078,803 1,089,950 1,181,218 1,101,058 1,081,418 1,025,158 853,537 16.84%
PBT 254,440 183,095 189,285 148,920 148,676 131,453 94,093 93.74%
Tax -49,614 -44,515 -44,231 -33,870 -32,176 -27,248 -20,587 79.46%
NP 204,826 138,580 145,054 115,050 116,500 104,205 73,506 97.65%
-
NP to SH 195,521 128,318 135,550 108,662 113,484 101,877 69,689 98.55%
-
Tax Rate 19.50% 24.31% 23.37% 22.74% 21.64% 20.73% 21.88% -
Total Cost 873,977 951,370 1,036,164 986,008 964,918 920,953 780,031 7.85%
-
Net Worth 1,805,250 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 12.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,096 22,096 22,096 22,096 - - - -
Div Payout % 11.30% 17.22% 16.30% 20.34% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,805,250 1,657,665 1,622,910 1,613,078 1,588,730 1,555,630 1,520,109 12.10%
NOSH 1,107,515 1,105,110 1,104,020 1,104,848 1,103,285 1,103,283 1,101,528 0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.99% 12.71% 12.28% 10.45% 10.77% 10.16% 8.61% -
ROE 10.83% 7.74% 8.35% 6.74% 7.14% 6.55% 4.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 97.41 98.63 106.99 99.66 98.02 92.92 77.49 16.42%
EPS 17.65 11.61 12.28 9.84 10.29 9.23 6.33 97.73%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.47 1.46 1.44 1.41 1.38 11.70%
Adjusted Per Share Value based on latest NOSH - 1,104,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.25 69.97 75.83 70.68 69.42 65.81 54.79 16.84%
EPS 12.55 8.24 8.70 6.98 7.29 6.54 4.47 98.64%
DPS 1.42 1.42 1.42 1.42 0.00 0.00 0.00 -
NAPS 1.1589 1.0642 1.0418 1.0355 1.0199 0.9986 0.9758 12.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.86 2.40 2.15 2.33 2.35 2.20 1.41 -
P/RPS 2.94 2.43 2.01 2.34 2.40 2.37 1.82 37.55%
P/EPS 16.20 20.67 17.51 23.69 22.85 23.83 22.29 -19.11%
EY 6.17 4.84 5.71 4.22 4.38 4.20 4.49 23.53%
DY 0.70 0.83 0.93 0.86 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 1.46 1.60 1.63 1.56 1.02 43.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.80 2.97 2.28 2.06 2.08 2.22 2.00 -
P/RPS 2.87 3.01 2.13 2.07 2.12 2.39 2.58 7.33%
P/EPS 15.86 25.58 18.57 20.95 20.22 24.04 31.61 -36.77%
EY 6.31 3.91 5.39 4.77 4.95 4.16 3.16 58.37%
DY 0.71 0.67 0.88 0.97 0.00 0.00 0.00 -
P/NAPS 1.72 1.98 1.55 1.41 1.44 1.57 1.45 12.02%

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