[IJMLAND] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 56.14%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 886,158 518,857 547,075 577,906 589,014 234,866 116,060 40.28%
PBT 248,481 137,447 114,219 122,152 87,978 24,827 17,794 55.11%
Tax -62,584 -34,727 -28,392 -31,642 -20,998 -7,140 -5,568 49.61%
NP 185,897 102,720 85,827 90,510 66,980 17,687 12,226 57.33%
-
NP to SH 173,276 96,108 82,751 83,604 63,948 13,198 9,061 63.45%
-
Tax Rate 25.19% 25.27% 24.86% 25.90% 23.87% 28.76% 31.29% -
Total Cost 700,261 416,137 461,248 487,396 522,034 217,179 103,834 37.41%
-
Net Worth 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 662,250 26.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 662,250 26.49%
NOSH 1,452,439 1,396,918 1,365,528 1,104,412 1,102,551 622,547 569,874 16.85%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.98% 19.80% 15.69% 15.66% 11.37% 7.53% 10.53% -
ROE 6.38% 3.89% 3.70% 5.05% 4.11% 1.59% 1.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.01 37.14 40.06 52.33 53.42 37.73 20.37 20.04%
EPS 11.93 6.88 6.06 7.57 5.80 2.12 1.59 39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.64 1.50 1.41 1.33 1.1621 8.24%
Adjusted Per Share Value based on latest NOSH - 1,105,110
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 56.89 33.31 35.12 37.10 37.81 15.08 7.45 40.28%
EPS 11.12 6.17 5.31 5.37 4.11 0.85 0.58 63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7436 1.5873 1.4376 1.0635 0.998 0.5315 0.4251 26.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.69 2.13 1.96 2.40 2.20 0.85 2.88 -
P/RPS 4.41 5.73 4.89 4.59 4.12 2.25 14.14 -17.63%
P/EPS 22.55 30.96 32.34 31.70 37.93 40.09 181.13 -29.31%
EY 4.43 3.23 3.09 3.15 2.64 2.49 0.55 41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.20 1.20 1.60 1.56 0.64 2.48 -8.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 -
Price 2.56 2.10 2.13 2.97 2.22 0.80 2.51 -
P/RPS 4.20 5.65 5.32 5.68 4.16 2.12 12.32 -16.40%
P/EPS 21.46 30.52 35.15 39.23 38.28 37.74 157.86 -28.27%
EY 4.66 3.28 2.85 2.55 2.61 2.65 0.63 39.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.19 1.30 1.98 1.57 0.60 2.16 -7.30%

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