[IJMLAND] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 4.65%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,728,254 1,617,356 1,458,742 1,250,054 1,242,931 1,177,805 1,204,900 27.10%
PBT 477,961 431,145 369,688 320,112 316,017 305,087 296,433 37.38%
Tax -121,187 -116,854 -103,808 -88,998 -96,540 -87,303 -83,887 27.70%
NP 356,774 314,291 265,880 231,114 219,477 217,784 212,546 41.10%
-
NP to SH 334,525 292,225 245,642 215,057 205,496 207,066 204,068 38.90%
-
Tax Rate 25.35% 27.10% 28.08% 27.80% 30.55% 28.62% 28.30% -
Total Cost 1,371,480 1,303,065 1,192,862 1,018,940 1,023,454 960,021 992,354 24.00%
-
Net Worth 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 15.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 70,555 70,555 70,555 70,555 55,495 55,495 55,495 17.30%
Div Payout % 21.09% 24.14% 28.72% 32.81% 27.01% 26.80% 27.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,010,015 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 15.49%
NOSH 1,559,593 1,472,218 1,433,403 1,411,101 1,403,534 1,401,526 1,392,888 7.80%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.64% 19.43% 18.23% 18.49% 17.66% 18.49% 17.64% -
ROE 11.11% 10.61% 9.26% 8.19% 8.09% 8.35% 8.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 110.81 109.86 101.77 88.59 88.56 84.04 86.50 17.89%
EPS 21.45 19.85 17.14 15.24 14.64 14.77 14.65 28.85%
DPS 4.52 4.79 4.92 5.00 4.00 4.00 4.00 8.46%
NAPS 1.93 1.87 1.85 1.86 1.81 1.77 1.74 7.13%
Adjusted Per Share Value based on latest NOSH - 1,411,101
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 110.95 103.83 93.65 80.25 79.79 75.61 77.35 27.10%
EPS 21.48 18.76 15.77 13.81 13.19 13.29 13.10 38.92%
DPS 4.53 4.53 4.53 4.53 3.56 3.56 3.56 17.37%
NAPS 1.9323 1.7673 1.7023 1.6849 1.6308 1.5925 1.5559 15.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.69 2.86 2.60 2.40 2.13 2.20 -
P/RPS 2.30 2.45 2.81 2.93 2.71 2.53 2.54 -6.38%
P/EPS 11.89 13.55 16.69 17.06 16.39 14.42 15.02 -14.38%
EY 8.41 7.38 5.99 5.86 6.10 6.94 6.66 16.77%
DY 1.77 1.78 1.72 1.92 1.67 1.88 1.82 -1.83%
P/NAPS 1.32 1.44 1.55 1.40 1.33 1.20 1.26 3.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 2.56 2.56 2.52 3.23 2.13 2.10 2.40 -
P/RPS 2.31 2.33 2.48 3.65 2.41 2.50 2.77 -11.37%
P/EPS 11.94 12.90 14.71 21.19 14.55 14.21 16.38 -18.95%
EY 8.38 7.75 6.80 4.72 6.87 7.04 6.10 23.50%
DY 1.77 1.87 1.95 1.55 1.88 1.90 1.67 3.94%
P/NAPS 1.33 1.37 1.36 1.74 1.18 1.19 1.38 -2.42%

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