[IJMLAND] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 52.74%
YoY- -199.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 220,681 316,934 268,982 54,246 32,393 28,542 31,604 33.32%
PBT 57,878 53,736 56,380 -120 6,256 4,638 2,897 55.77%
Tax -14,554 -16,882 -26,320 -4,361 -1,753 -78 -896 51.07%
NP 43,324 36,853 30,060 -4,481 4,502 4,560 2,001 57.64%
-
NP to SH 38,093 26,746 30,060 -4,481 4,502 4,560 2,001 54.66%
-
Tax Rate 25.15% 31.42% 46.68% - 28.02% 1.68% 30.93% -
Total Cost 177,357 280,081 238,922 58,727 27,890 23,982 29,602 30.34%
-
Net Worth 679,602 678,050 624,218 175,196 173,367 333,000 328,718 11.34%
Dividend
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 679,602 678,050 624,218 175,196 173,367 333,000 328,718 11.34%
NOSH 567,992 568,929 567,884 169,747 150,088 150,000 150,099 21.77%
Ratio Analysis
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.63% 11.63% 11.18% -8.26% 13.90% 15.98% 6.33% -
ROE 5.61% 3.94% 4.82% -2.56% 2.60% 1.37% 0.61% -
Per Share
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.85 55.71 47.37 31.96 21.58 19.03 21.06 9.48%
EPS 6.71 4.71 5.29 -2.64 3.00 3.04 1.33 27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1965 1.1918 1.0992 1.0321 1.1551 2.22 2.19 -8.55%
Adjusted Per Share Value based on latest NOSH - 209,090
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.17 20.35 17.27 3.48 2.08 1.83 2.03 33.32%
EPS 2.45 1.72 1.93 -0.29 0.29 0.29 0.13 54.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.4353 0.4007 0.1125 0.1113 0.2138 0.211 11.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/12/07 29/12/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.90 0.51 0.87 1.48 0.56 1.02 0.55 -
P/RPS 7.46 0.92 1.84 4.63 2.59 5.36 2.61 16.81%
P/EPS 43.24 10.85 16.44 -56.06 18.67 33.55 41.25 0.69%
EY 2.31 9.22 6.08 -1.78 5.36 2.98 2.42 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.43 0.79 1.43 0.48 0.46 0.25 39.93%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 26/02/08 12/02/07 16/05/05 31/05/04 13/05/03 10/05/02 29/05/01 -
Price 2.39 0.86 0.70 1.10 0.58 1.18 0.63 -
P/RPS 6.15 1.54 1.48 3.44 2.69 6.20 2.99 11.26%
P/EPS 35.64 18.29 13.22 -41.67 19.33 38.82 47.25 -4.08%
EY 2.81 5.47 7.56 -2.40 5.17 2.58 2.12 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.72 0.64 1.07 0.50 0.53 0.29 33.08%

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