[IJMLAND] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 108.55%
YoY- 229.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Revenue 1,004,908 1,009,404 1,459,824 1,139,184 409,076 253,424 336,860 17.56%
PBT 286,012 227,720 323,396 161,936 58,776 35,228 57,980 26.65%
Tax -70,792 -59,120 -85,796 -44,352 -15,568 -10,744 -15,104 25.70%
NP 215,220 168,600 237,600 117,584 43,208 24,484 42,876 26.98%
-
NP to SH 204,476 163,036 214,180 106,628 32,380 17,536 33,308 30.82%
-
Tax Rate 24.75% 25.96% 26.53% 27.39% 26.49% 30.50% 26.05% -
Total Cost 789,688 840,804 1,222,224 1,021,600 365,868 228,940 293,984 15.75%
-
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
NOSH 1,392,888 1,345,181 1,104,020 1,101,528 570,070 569,350 566,462 14.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
NP Margin 21.42% 16.70% 16.28% 10.32% 10.56% 9.66% 12.73% -
ROE 8.44% 7.48% 13.20% 7.01% 4.62% 2.67% 5.24% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 72.15 75.04 132.23 103.42 71.76 44.51 59.47 2.90%
EPS 14.68 12.12 19.40 9.68 5.68 3.08 5.84 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.62 1.47 1.38 1.23 1.1539 1.1228 6.70%
Adjusted Per Share Value based on latest NOSH - 1,101,528
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 64.51 64.80 93.71 73.13 26.26 16.27 21.62 17.57%
EPS 13.13 10.47 13.75 6.85 2.08 1.13 2.14 30.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.399 1.0418 0.9758 0.4501 0.4217 0.4083 21.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/09/05 -
Price 2.20 2.84 2.15 1.41 1.69 1.43 0.47 -
P/RPS 3.05 3.78 1.63 1.36 2.36 3.21 0.79 22.14%
P/EPS 14.99 23.43 11.08 14.57 29.75 46.43 7.99 9.76%
EY 6.67 4.27 9.02 6.87 3.36 2.15 12.51 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.75 1.46 1.02 1.37 1.24 0.42 17.66%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 24/08/07 15/11/05 -
Price 2.40 2.50 2.28 2.00 1.10 2.66 0.46 -
P/RPS 3.33 3.33 1.72 1.93 1.53 5.98 0.77 24.21%
P/EPS 16.35 20.63 11.75 20.66 19.37 86.36 7.82 11.53%
EY 6.12 4.85 8.51 4.84 5.16 1.16 12.78 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.54 1.55 1.45 0.89 2.31 0.41 19.68%

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