[IJMLAND] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -61.58%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 84,074 84,215 80,186 9,196 7,575 7,320 8,159 50.02%
PBT 8,660 14,495 16,180 2,031 1,612 127 1,054 44.22%
Tax -3,220 -3,776 -7,995 -706 -624 101 -167 67.29%
NP 5,440 10,719 8,185 1,325 988 228 887 37.07%
-
NP to SH 4,642 8,327 8,185 1,325 988 228 887 33.34%
-
Tax Rate 37.18% 26.05% 49.41% 34.76% 38.71% -79.53% 15.84% -
Total Cost 78,634 73,496 72,001 7,871 6,587 7,092 7,272 51.28%
-
Net Worth 651,427 636,024 610,407 175,321 170,534 334,399 329,242 12.59%
Dividend
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 651,427 636,024 610,407 175,321 170,534 334,399 329,242 12.59%
NOSH 568,336 566,462 568,402 150,568 149,696 151,999 150,338 26.01%
Ratio Analysis
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.47% 12.73% 10.21% 14.41% 13.04% 3.11% 10.87% -
ROE 0.71% 1.31% 1.34% 0.76% 0.58% 0.07% 0.27% -
Per Share
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.79 14.87 14.11 6.11 5.06 4.82 5.43 19.03%
EPS 0.82 1.46 1.44 0.88 0.66 0.15 0.59 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1462 1.1228 1.0739 1.1644 1.1392 2.20 2.19 -10.64%
Adjusted Per Share Value based on latest NOSH - 150,568
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.40 5.41 5.15 0.59 0.49 0.47 0.52 50.22%
EPS 0.30 0.53 0.53 0.09 0.06 0.01 0.06 32.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.4083 0.3919 0.1125 0.1095 0.2147 0.2114 12.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.47 0.99 0.98 0.79 0.68 0.98 -
P/RPS 3.58 3.16 7.02 16.05 15.61 14.12 18.06 -24.52%
P/EPS 64.89 31.97 68.75 111.36 119.70 453.33 166.10 -15.07%
EY 1.54 3.13 1.45 0.90 0.84 0.22 0.60 17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.92 0.84 0.69 0.31 0.45 0.38%
Price Multiplier on Announcement Date
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/08/06 15/11/05 22/11/04 14/11/03 21/11/02 06/11/01 27/10/00 -
Price 0.50 0.46 1.04 1.09 0.68 0.80 1.13 -
P/RPS 3.38 3.09 7.37 17.85 13.44 16.61 20.82 -27.10%
P/EPS 61.22 31.29 72.22 123.86 103.03 533.33 191.53 -17.99%
EY 1.63 3.20 1.38 0.81 0.97 0.19 0.52 21.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.97 0.94 0.60 0.36 0.52 -2.86%

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