[IJMLAND] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -6.0%
YoY- 16.14%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,874,640 1,772,316 1,037,714 1,094,150 1,155,812 1,178,028 469,732 25.93%
PBT 443,578 496,962 274,894 228,438 244,304 175,956 49,654 44.02%
Tax -123,124 -125,168 -69,454 -56,784 -63,284 -41,996 -14,280 43.17%
NP 320,454 371,794 205,440 171,654 181,020 133,960 35,374 44.35%
-
NP to SH 294,454 346,552 192,216 165,502 167,208 127,896 26,396 49.45%
-
Tax Rate 27.76% 25.19% 25.27% 24.86% 25.90% 23.87% 28.76% -
Total Cost 1,554,186 1,400,522 832,274 922,496 974,792 1,044,068 434,358 23.66%
-
Net Worth 3,337,561 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 26.14%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,337,561 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 26.14%
NOSH 1,559,608 1,452,439 1,396,918 1,365,528 1,104,412 1,102,551 622,547 16.53%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.09% 20.98% 19.80% 15.69% 15.66% 11.37% 7.53% -
ROE 8.82% 12.76% 7.77% 7.39% 10.09% 8.23% 3.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 120.20 122.02 74.29 80.13 104.65 106.85 75.45 8.06%
EPS 18.88 23.86 13.76 12.12 15.14 11.60 4.24 28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.87 1.77 1.64 1.50 1.41 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 1,401,526
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 120.34 113.78 66.62 70.24 74.20 75.62 30.15 25.93%
EPS 18.90 22.25 12.34 10.62 10.73 8.21 1.69 49.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1426 1.7436 1.5873 1.4376 1.0635 0.998 0.5315 26.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.31 2.69 2.13 1.96 2.40 2.20 0.85 -
P/RPS 2.75 2.20 2.87 2.45 2.29 2.06 1.13 15.97%
P/EPS 17.53 11.27 15.48 16.17 15.85 18.97 20.05 -2.21%
EY 5.70 8.87 6.46 6.18 6.31 5.27 4.99 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.44 1.20 1.20 1.60 1.56 0.64 15.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 3.32 2.56 2.10 2.13 2.97 2.22 0.80 -
P/RPS 2.76 2.10 2.83 2.66 2.84 2.08 1.06 17.28%
P/EPS 17.58 10.73 15.26 17.57 19.62 19.14 18.87 -1.17%
EY 5.69 9.32 6.55 5.69 5.10 5.23 5.30 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.37 1.19 1.30 1.98 1.57 0.60 17.12%

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