[IJMLAND] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 20.64%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 469,732 232,120 326,824 364,150 286,698 36,830 32,500 59.07%
PBT 49,654 35,588 49,888 66,470 61,018 -6,914 7,386 39.26%
Tax -14,280 -11,136 -16,410 -13,458 -29,288 -2,568 -2,440 35.94%
NP 35,374 24,452 33,478 53,012 31,730 -9,482 4,946 40.76%
-
NP to SH 26,396 18,122 24,372 40,184 31,730 -9,482 4,946 33.78%
-
Tax Rate 28.76% 31.29% 32.89% 20.25% 48.00% - 33.04% -
Total Cost 434,358 207,668 293,346 311,138 254,968 46,312 27,554 61.49%
-
Net Worth 827,987 662,250 668,182 772,350 618,336 168,635 172,210 31.38%
Dividend
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 827,987 662,250 668,182 772,350 618,336 168,635 172,210 31.38%
NOSH 622,547 569,874 567,218 567,570 568,638 150,031 149,878 28.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.53% 10.53% 10.24% 14.56% 11.07% -25.75% 15.22% -
ROE 3.19% 2.74% 3.65% 5.20% 5.13% -5.62% 2.87% -
Per Share
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 75.45 40.73 57.62 64.16 50.42 24.55 21.68 24.20%
EPS 4.24 3.18 4.28 7.08 5.58 -6.32 3.30 4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.1621 1.178 1.3608 1.0874 1.124 1.149 2.57%
Adjusted Per Share Value based on latest NOSH - 568,309
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.15 14.90 20.98 23.38 18.40 2.36 2.09 59.02%
EPS 1.69 1.16 1.56 2.58 2.04 -0.61 0.32 33.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.4251 0.4289 0.4958 0.3969 0.1083 0.1106 31.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.85 2.88 0.43 0.40 1.06 1.08 0.61 -
P/RPS 1.13 7.07 0.75 0.62 2.10 4.40 2.81 -14.64%
P/EPS 20.05 90.57 10.01 5.65 19.00 -17.09 18.48 1.42%
EY 4.99 1.10 9.99 17.70 5.26 -5.85 5.41 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.48 0.37 0.29 0.97 0.96 0.53 3.33%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/11/08 28/11/07 20/11/06 20/02/06 16/02/05 25/02/04 28/02/03 -
Price 0.80 2.51 0.49 0.43 1.03 1.50 0.60 -
P/RPS 1.06 6.16 0.85 0.67 2.04 6.11 2.77 -15.37%
P/EPS 18.87 78.93 11.40 6.07 18.46 -23.73 18.18 0.64%
EY 5.30 1.27 8.77 16.47 5.42 -4.21 5.50 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.16 0.42 0.32 0.95 1.33 0.52 2.51%

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