[IJMLAND] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 112.08%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 937,320 886,158 518,857 547,075 577,906 589,014 234,866 25.93%
PBT 221,789 248,481 137,447 114,219 122,152 87,978 24,827 44.02%
Tax -61,562 -62,584 -34,727 -28,392 -31,642 -20,998 -7,140 43.17%
NP 160,227 185,897 102,720 85,827 90,510 66,980 17,687 44.35%
-
NP to SH 147,227 173,276 96,108 82,751 83,604 63,948 13,198 49.45%
-
Tax Rate 27.76% 25.19% 25.27% 24.86% 25.90% 23.87% 28.76% -
Total Cost 777,093 700,261 416,137 461,248 487,396 522,034 217,179 23.66%
-
Net Worth 3,337,561 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 26.14%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,337,561 2,716,061 2,472,545 2,239,466 1,656,618 1,554,597 827,987 26.14%
NOSH 1,559,608 1,452,439 1,396,918 1,365,528 1,104,412 1,102,551 622,547 16.53%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.09% 20.98% 19.80% 15.69% 15.66% 11.37% 7.53% -
ROE 4.41% 6.38% 3.89% 3.70% 5.05% 4.11% 1.59% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.10 61.01 37.14 40.06 52.33 53.42 37.73 8.06%
EPS 9.44 11.93 6.88 6.06 7.57 5.80 2.12 28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.87 1.77 1.64 1.50 1.41 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 1,472,218
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.17 56.89 33.31 35.12 37.10 37.81 15.08 25.92%
EPS 9.45 11.12 6.17 5.31 5.37 4.11 0.85 49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1426 1.7436 1.5873 1.4376 1.0635 0.998 0.5315 26.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.31 2.69 2.13 1.96 2.40 2.20 0.85 -
P/RPS 5.51 4.41 5.73 4.89 4.59 4.12 2.25 16.09%
P/EPS 35.06 22.55 30.96 32.34 31.70 37.93 40.09 -2.20%
EY 2.85 4.43 3.23 3.09 3.15 2.64 2.49 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.44 1.20 1.20 1.60 1.56 0.64 15.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 3.32 2.56 2.10 2.13 2.97 2.22 0.80 -
P/RPS 5.52 4.20 5.65 5.32 5.68 4.16 2.12 17.28%
P/EPS 35.17 21.46 30.52 35.15 39.23 38.28 37.74 -1.16%
EY 2.84 4.66 3.28 2.85 2.55 2.61 2.65 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.37 1.19 1.30 1.98 1.57 0.60 17.12%

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