[IJMLAND] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -6.1%
YoY- 112.53%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,250,056 1,206,023 1,162,223 1,101,058 671,010 295,205 308,509 26.23%
PBT 320,112 281,858 285,544 148,921 68,303 54,893 14,752 66.93%
Tax -88,999 -81,584 -61,535 -33,871 -13,391 -5,280 -12,811 38.09%
NP 231,113 200,274 224,009 115,050 54,912 49,613 1,941 121.64%
-
NP to SH 215,056 193,709 217,653 108,663 51,128 41,713 -1,554 -
-
Tax Rate 27.80% 28.95% 21.55% 22.74% 19.61% 9.62% 86.84% -
Total Cost 1,018,943 1,005,749 938,214 986,008 616,098 245,592 306,568 22.13%
-
Net Worth 2,607,589 2,409,315 1,805,467 1,654,766 1,163,959 693,322 653,600 25.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 70,096 55,070 44,305 22,063 - - - -
Div Payout % 32.59% 28.43% 20.36% 20.30% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,607,589 2,409,315 1,805,467 1,654,766 1,163,959 693,322 653,600 25.91%
NOSH 1,401,929 1,376,751 1,107,648 1,103,177 862,192 568,296 568,348 16.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.49% 16.61% 19.27% 10.45% 8.18% 16.81% 0.63% -
ROE 8.25% 8.04% 12.06% 6.57% 4.39% 6.02% -0.24% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 89.17 87.60 104.93 99.81 77.83 51.95 54.28 8.61%
EPS 15.34 14.07 19.65 9.85 5.93 7.34 -0.27 -
DPS 5.00 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.86 1.75 1.63 1.50 1.35 1.22 1.15 8.33%
Adjusted Per Share Value based on latest NOSH - 1,104,848
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.25 77.42 74.61 70.68 43.08 18.95 19.80 26.24%
EPS 13.81 12.44 13.97 6.98 3.28 2.68 -0.10 -
DPS 4.50 3.54 2.84 1.42 0.00 0.00 0.00 -
NAPS 1.674 1.5467 1.159 1.0623 0.7472 0.4451 0.4196 25.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.60 2.18 2.75 2.33 0.75 1.88 1.07 -
P/RPS 2.92 2.49 2.62 2.33 0.96 3.62 1.97 6.77%
P/EPS 16.95 15.49 13.99 23.65 12.65 25.61 -391.33 -
EY 5.90 6.45 7.15 4.23 7.91 3.90 -0.26 -
DY 1.92 1.83 1.45 0.86 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 1.69 1.55 0.56 1.54 0.93 7.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 28/05/07 -
Price 3.23 2.04 2.80 2.06 1.55 2.26 1.05 -
P/RPS 3.62 2.33 2.67 2.06 1.99 4.35 1.93 11.04%
P/EPS 21.06 14.50 14.25 20.91 26.14 30.79 -384.02 -
EY 4.75 6.90 7.02 4.78 3.83 3.25 -0.26 -
DY 1.55 1.96 1.43 0.97 0.00 0.00 0.00 -
P/NAPS 1.74 1.17 1.72 1.37 1.15 1.85 0.91 11.39%

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