[IJMLAND] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 110.2%
YoY- 42.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Revenue 1,110,820 1,140,492 593,281 220,681 316,934 268,982 54,246 56.34%
PBT 303,630 162,937 55,770 57,878 53,736 56,380 -120 -
Tax -62,881 -41,890 -16,841 -14,554 -16,882 -26,320 -4,361 48.43%
NP 240,749 121,046 38,929 43,324 36,853 30,060 -4,481 -
-
NP to SH 231,528 115,716 32,572 38,093 26,746 30,060 -4,481 -
-
Tax Rate 20.71% 25.71% 30.20% 25.15% 31.42% 46.68% - -
Total Cost 870,070 1,019,445 554,352 177,357 280,081 238,922 58,727 49.03%
-
Net Worth 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 175,196 41.20%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Net Worth 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 175,196 41.20%
NOSH 1,106,025 1,102,757 785,498 567,992 568,929 567,884 169,747 31.97%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
NP Margin 21.67% 10.61% 6.56% 19.63% 11.63% 11.18% -8.26% -
ROE 12.84% 7.29% 3.09% 5.61% 3.94% 4.82% -2.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
RPS 100.43 103.42 75.53 38.85 55.71 47.37 31.96 18.46%
EPS 20.93 10.49 4.15 6.71 4.71 5.29 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.44 1.34 1.1965 1.1918 1.0992 1.0321 6.99%
Adjusted Per Share Value based on latest NOSH - 568,746
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
RPS 71.31 73.21 38.09 14.17 20.35 17.27 3.48 56.36%
EPS 14.86 7.43 2.09 2.45 1.72 1.93 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1573 1.0194 0.6757 0.4363 0.4353 0.4007 0.1125 41.19%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 31/03/04 -
Price 2.86 2.35 0.65 2.90 0.51 0.87 1.48 -
P/RPS 2.85 2.27 0.86 7.46 0.92 1.84 4.63 -6.93%
P/EPS 13.66 22.40 15.68 43.24 10.85 16.44 -56.06 -
EY 7.32 4.47 6.38 2.31 9.22 6.08 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 0.49 2.42 0.43 0.79 1.43 3.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 31/05/04 -
Price 2.80 2.08 0.73 2.39 0.86 0.70 1.10 -
P/RPS 2.79 2.01 0.97 6.15 1.54 1.48 3.44 -3.05%
P/EPS 13.38 19.82 17.60 35.64 18.29 13.22 -41.67 -
EY 7.48 5.04 5.68 2.81 5.47 7.56 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.44 0.54 2.00 0.72 0.64 1.07 7.27%

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