[IJMLAND] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 5.56%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,887,092 1,839,660 1,004,908 1,009,404 1,459,824 1,139,184 409,076 29.00%
PBT 461,452 484,316 286,012 227,720 323,396 161,936 58,776 40.95%
Tax -127,712 -130,032 -70,792 -59,120 -85,796 -44,352 -15,568 41.99%
NP 333,740 354,284 215,220 168,600 237,600 117,584 43,208 40.57%
-
NP to SH 307,364 326,816 204,476 163,036 214,180 106,628 32,380 45.48%
-
Tax Rate 27.68% 26.85% 24.75% 25.96% 26.53% 27.39% 26.49% -
Total Cost 1,553,352 1,485,376 789,688 840,804 1,222,224 1,021,600 365,868 27.23%
-
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
NOSH 1,558,641 1,433,403 1,392,888 1,345,181 1,104,020 1,101,528 570,070 18.24%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.69% 19.26% 21.42% 16.70% 16.28% 10.32% 10.56% -
ROE 9.39% 12.32% 8.44% 7.48% 13.20% 7.01% 4.62% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 121.07 128.34 72.15 75.04 132.23 103.42 71.76 9.10%
EPS 19.72 22.80 14.68 12.12 19.40 9.68 5.68 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.85 1.74 1.62 1.47 1.38 1.23 9.32%
Adjusted Per Share Value based on latest NOSH - 1,392,888
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 121.14 118.10 64.51 64.80 93.71 73.13 26.26 29.00%
EPS 19.73 20.98 13.13 10.47 13.75 6.85 2.08 45.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1012 1.7023 1.5559 1.399 1.0418 0.9758 0.4501 29.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.42 2.86 2.20 2.84 2.15 1.41 1.69 -
P/RPS 2.82 2.23 3.05 3.78 1.63 1.36 2.36 3.01%
P/EPS 17.34 12.54 14.99 23.43 11.08 14.57 29.75 -8.60%
EY 5.77 7.97 6.67 4.27 9.02 6.87 3.36 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.55 1.26 1.75 1.46 1.02 1.37 2.93%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 -
Price 3.33 2.52 2.40 2.50 2.28 2.00 1.10 -
P/RPS 2.75 1.96 3.33 3.33 1.72 1.93 1.53 10.26%
P/EPS 16.89 11.05 16.35 20.63 11.75 20.66 19.37 -2.25%
EY 5.92 9.05 6.12 4.85 8.51 4.84 5.16 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.36 1.38 1.54 1.55 1.45 0.89 10.14%

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