[IJMLAND] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -8.96%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 316,934 268,982 54,246 32,393 28,542 31,604 27,952 43.24%
PBT 53,736 56,380 -120 6,256 4,638 2,897 -83,262 -
Tax -16,882 -26,320 -4,361 -1,753 -78 -896 83,262 -
NP 36,853 30,060 -4,481 4,502 4,560 2,001 0 -
-
NP to SH 26,746 30,060 -4,481 4,502 4,560 2,001 -81,422 -
-
Tax Rate 31.42% 46.68% - 28.02% 1.68% 30.93% - -
Total Cost 280,081 238,922 58,727 27,890 23,982 29,602 27,952 40.65%
-
Net Worth 678,050 624,218 175,196 173,367 333,000 328,718 328,510 11.32%
Dividend
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 678,050 624,218 175,196 173,367 333,000 328,718 328,510 11.32%
NOSH 568,929 567,884 169,747 150,088 150,000 150,099 150,004 21.81%
Ratio Analysis
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.63% 11.18% -8.26% 13.90% 15.98% 6.33% 0.00% -
ROE 3.94% 4.82% -2.56% 2.60% 1.37% 0.61% -24.79% -
Per Share
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 55.71 47.37 31.96 21.58 19.03 21.06 18.63 17.60%
EPS 4.71 5.29 -2.64 3.00 3.04 1.33 -54.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 1.0992 1.0321 1.1551 2.22 2.19 2.19 -8.61%
Adjusted Per Share Value based on latest NOSH - 150,833
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 20.35 17.27 3.48 2.08 1.83 2.03 1.79 43.30%
EPS 1.72 1.93 -0.29 0.29 0.29 0.13 -5.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4007 0.1125 0.1113 0.2138 0.211 0.2109 11.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/12/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.51 0.87 1.48 0.56 1.02 0.55 1.83 -
P/RPS 0.92 1.84 4.63 2.59 5.36 2.61 9.82 -29.56%
P/EPS 10.85 16.44 -56.06 18.67 33.55 41.25 -3.37 -
EY 9.22 6.08 -1.78 5.36 2.98 2.42 -29.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 1.43 0.48 0.46 0.25 0.84 -9.43%
Price Multiplier on Announcement Date
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/02/07 16/05/05 31/05/04 13/05/03 10/05/02 29/05/01 29/05/00 -
Price 0.86 0.70 1.10 0.58 1.18 0.63 1.57 -
P/RPS 1.54 1.48 3.44 2.69 6.20 2.99 8.43 -22.24%
P/EPS 18.29 13.22 -41.67 19.33 38.82 47.25 -2.89 -
EY 5.47 7.56 -2.40 5.17 2.58 2.12 -34.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 1.07 0.50 0.53 0.29 0.72 0.00%

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