[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -457.81%
YoY- -291.71%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 163,412 182,075 143,349 18,415 16,250 14,661 16,780 48.55%
PBT 24,944 33,235 30,509 -3,457 3,693 3,316 1,904 56.41%
Tax -8,205 -6,729 -14,644 -1,284 -1,220 26 -564 59.29%
NP 16,739 26,506 15,865 -4,741 2,473 3,342 1,340 55.12%
-
NP to SH 12,186 20,092 15,865 -4,741 2,473 3,342 1,340 46.79%
-
Tax Rate 32.89% 20.25% 48.00% - 33.04% -0.78% 29.62% -
Total Cost 146,673 155,569 127,484 23,156 13,777 11,319 15,440 47.91%
-
Net Worth 668,182 772,350 618,336 168,635 172,210 332,701 329,730 13.06%
Dividend
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 668,182 772,350 618,336 168,635 172,210 332,701 329,730 13.06%
NOSH 567,218 567,570 568,638 150,031 149,878 149,865 150,561 25.94%
Ratio Analysis
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.24% 14.56% 11.07% -25.75% 15.22% 22.80% 7.99% -
ROE 1.82% 2.60% 2.57% -2.81% 1.44% 1.00% 0.41% -
Per Share
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.81 32.08 25.21 12.27 10.84 9.78 11.14 17.96%
EPS 2.14 3.54 2.79 -3.16 1.65 2.23 0.89 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.3608 1.0874 1.124 1.149 2.22 2.19 -10.22%
Adjusted Per Share Value based on latest NOSH - 150,148
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.49 11.69 9.20 1.18 1.04 0.94 1.08 48.48%
EPS 0.78 1.29 1.02 -0.30 0.16 0.21 0.09 45.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.4958 0.3969 0.1083 0.1106 0.2136 0.2117 13.06%
Price Multiplier on Financial Quarter End Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.43 0.40 1.06 1.08 0.61 0.85 0.73 -
P/RPS 1.49 1.25 4.20 8.80 5.63 8.69 6.55 -22.70%
P/EPS 20.02 11.30 37.99 -34.18 36.97 38.12 82.02 -21.74%
EY 5.00 8.85 2.63 -2.93 2.70 2.62 1.22 27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.97 0.96 0.53 0.38 0.33 2.00%
Price Multiplier on Announcement Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 20/11/06 20/02/06 16/02/05 25/02/04 28/02/03 22/02/02 22/02/01 -
Price 0.49 0.43 1.03 1.50 0.60 0.92 0.86 -
P/RPS 1.70 1.34 4.09 12.22 5.53 9.40 7.72 -23.13%
P/EPS 22.81 12.15 36.92 -47.47 36.36 41.26 96.63 -22.20%
EY 4.38 8.23 2.71 -2.11 2.75 2.42 1.03 28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.95 1.33 0.52 0.41 0.39 1.29%

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