[IJMLAND] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 23.4%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 1,119,940 1,110,820 1,140,492 593,281 220,681 316,934 268,982 23.50%
PBT 253,961 303,630 162,937 55,770 57,878 53,736 56,380 24.95%
Tax -65,697 -62,881 -41,890 -16,841 -14,554 -16,882 -26,320 14.49%
NP 188,264 240,749 121,046 38,929 43,324 36,853 30,060 31.19%
-
NP to SH 183,914 231,528 115,716 32,572 38,093 26,746 30,060 30.74%
-
Tax Rate 25.87% 20.71% 25.71% 30.20% 25.15% 31.42% 46.68% -
Total Cost 931,676 870,070 1,019,445 554,352 177,357 280,081 238,922 22.31%
-
Net Worth 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 21.33%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 21.33%
NOSH 1,372,497 1,106,025 1,102,757 785,498 567,992 568,929 567,884 13.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 16.81% 21.67% 10.61% 6.56% 19.63% 11.63% 11.18% -
ROE 7.98% 12.84% 7.29% 3.09% 5.61% 3.94% 4.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 81.60 100.43 103.42 75.53 38.85 55.71 47.37 8.38%
EPS 13.40 20.93 10.49 4.15 6.71 4.71 5.29 14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.63 1.44 1.34 1.1965 1.1918 1.0992 6.48%
Adjusted Per Share Value based on latest NOSH - 1,101,078
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 71.90 71.31 73.21 38.09 14.17 20.35 17.27 23.50%
EPS 11.81 14.86 7.43 2.09 2.45 1.72 1.93 30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4802 1.1573 1.0194 0.6757 0.4363 0.4353 0.4007 21.33%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 2.30 2.86 2.35 0.65 2.90 0.51 0.87 -
P/RPS 2.82 2.85 2.27 0.86 7.46 0.92 1.84 6.52%
P/EPS 17.16 13.66 22.40 15.68 43.24 10.85 16.44 0.63%
EY 5.83 7.32 4.47 6.38 2.31 9.22 6.08 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.75 1.63 0.49 2.42 0.43 0.79 8.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 -
Price 2.18 2.80 2.08 0.73 2.39 0.86 0.70 -
P/RPS 2.67 2.79 2.01 0.97 6.15 1.54 1.48 9.12%
P/EPS 16.27 13.38 19.82 17.60 35.64 18.29 13.22 3.12%
EY 6.15 7.48 5.04 5.68 2.81 5.47 7.56 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.72 1.44 0.54 2.00 0.72 0.64 11.05%

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