[IJMLAND] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 9.74%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,140,492 593,281 220,681 316,934 268,982 54,246 32,393 69.36%
PBT 162,937 55,770 57,878 53,736 56,380 -120 6,256 61.97%
Tax -41,890 -16,841 -14,554 -16,882 -26,320 -4,361 -1,753 59.92%
NP 121,046 38,929 43,324 36,853 30,060 -4,481 4,502 62.74%
-
NP to SH 115,716 32,572 38,093 26,746 30,060 -4,481 4,502 61.66%
-
Tax Rate 25.71% 30.20% 25.15% 31.42% 46.68% - 28.02% -
Total Cost 1,019,445 554,352 177,357 280,081 238,922 58,727 27,890 70.30%
-
Net Worth 1,587,970 1,052,567 679,602 678,050 624,218 175,196 173,367 38.77%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,587,970 1,052,567 679,602 678,050 624,218 175,196 173,367 38.77%
NOSH 1,102,757 785,498 567,992 568,929 567,884 169,747 150,088 34.32%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.61% 6.56% 19.63% 11.63% 11.18% -8.26% 13.90% -
ROE 7.29% 3.09% 5.61% 3.94% 4.82% -2.56% 2.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 103.42 75.53 38.85 55.71 47.37 31.96 21.58 26.09%
EPS 10.49 4.15 6.71 4.71 5.29 -2.64 3.00 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.34 1.1965 1.1918 1.0992 1.0321 1.1551 3.31%
Adjusted Per Share Value based on latest NOSH - 566,474
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 73.21 38.09 14.17 20.35 17.27 3.48 2.08 69.35%
EPS 7.43 2.09 2.45 1.72 1.93 -0.29 0.29 61.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.6757 0.4363 0.4353 0.4007 0.1125 0.1113 38.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 31/03/04 31/03/03 -
Price 2.35 0.65 2.90 0.51 0.87 1.48 0.56 -
P/RPS 2.27 0.86 7.46 0.92 1.84 4.63 2.59 -1.93%
P/EPS 22.40 15.68 43.24 10.85 16.44 -56.06 18.67 2.73%
EY 4.47 6.38 2.31 9.22 6.08 -1.78 5.36 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.49 2.42 0.43 0.79 1.43 0.48 19.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 31/05/04 13/05/03 -
Price 2.08 0.73 2.39 0.86 0.70 1.10 0.58 -
P/RPS 2.01 0.97 6.15 1.54 1.48 3.44 2.69 -4.21%
P/EPS 19.82 17.60 35.64 18.29 13.22 -41.67 19.33 0.37%
EY 5.04 5.68 2.81 5.47 7.56 -2.40 5.17 -0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.54 2.00 0.72 0.64 1.07 0.50 16.94%

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