[IJMLAND] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 19.95%
YoY- 384.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,037,714 1,094,150 1,155,812 1,178,028 469,732 232,120 326,824 21.21%
PBT 274,894 228,438 244,304 175,956 49,654 35,588 49,888 32.86%
Tax -69,454 -56,784 -63,284 -41,996 -14,280 -11,136 -16,410 27.15%
NP 205,440 171,654 181,020 133,960 35,374 24,452 33,478 35.26%
-
NP to SH 192,216 165,502 167,208 127,896 26,396 18,122 24,372 41.04%
-
Tax Rate 25.27% 24.86% 25.90% 23.87% 28.76% 31.29% 32.89% -
Total Cost 832,274 922,496 974,792 1,044,068 434,358 207,668 293,346 18.96%
-
Net Worth 2,472,545 2,239,466 1,656,618 1,554,597 827,987 662,250 668,182 24.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,472,545 2,239,466 1,656,618 1,554,597 827,987 662,250 668,182 24.34%
NOSH 1,396,918 1,365,528 1,104,412 1,102,551 622,547 569,874 567,218 16.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.80% 15.69% 15.66% 11.37% 7.53% 10.53% 10.24% -
ROE 7.77% 7.39% 10.09% 8.23% 3.19% 2.74% 3.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.29 80.13 104.65 106.85 75.45 40.73 57.62 4.32%
EPS 13.76 12.12 15.14 11.60 4.24 3.18 4.28 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.64 1.50 1.41 1.33 1.1621 1.178 7.01%
Adjusted Per Share Value based on latest NOSH - 1,103,283
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.62 70.24 74.20 75.62 30.15 14.90 20.98 21.21%
EPS 12.34 10.62 10.73 8.21 1.69 1.16 1.56 41.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5873 1.4376 1.0635 0.998 0.5315 0.4251 0.4289 24.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.13 1.96 2.40 2.20 0.85 2.88 0.43 -
P/RPS 2.87 2.45 2.29 2.06 1.13 7.07 0.75 25.03%
P/EPS 15.48 16.17 15.85 18.97 20.05 90.57 10.01 7.52%
EY 6.46 6.18 6.31 5.27 4.99 1.10 9.99 -7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.60 1.56 0.64 2.48 0.37 21.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 -
Price 2.10 2.13 2.97 2.22 0.80 2.51 0.49 -
P/RPS 2.83 2.66 2.84 2.08 1.06 6.16 0.85 22.17%
P/EPS 15.26 17.57 19.62 19.14 18.87 78.93 11.40 4.97%
EY 6.55 5.69 5.10 5.23 5.30 1.27 8.77 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.98 1.57 0.60 2.16 0.42 18.93%

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