[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 85.1%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 839,955 833,115 855,369 444,961 165,511 237,701 201,737 23.50%
PBT 190,471 227,723 122,203 41,828 43,409 40,302 42,285 24.95%
Tax -49,273 -47,161 -31,418 -12,631 -10,916 -12,662 -19,740 14.49%
NP 141,198 180,562 90,785 29,197 32,493 27,640 22,545 31.19%
-
NP to SH 137,936 173,646 86,787 24,429 28,570 20,060 22,545 30.74%
-
Tax Rate 25.87% 20.71% 25.71% 30.20% 25.15% 31.42% 46.68% -
Total Cost 698,757 652,553 764,584 415,764 133,018 210,061 179,192 22.31%
-
Net Worth 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 21.33%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 624,218 21.33%
NOSH 1,372,497 1,106,025 1,102,757 785,498 567,992 568,929 567,884 13.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 16.81% 21.67% 10.61% 6.56% 19.63% 11.63% 11.18% -
ROE 5.98% 9.63% 5.47% 2.32% 4.20% 2.96% 3.61% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 61.20 75.33 77.57 56.65 29.14 41.78 35.52 8.38%
EPS 10.05 15.70 7.87 3.11 5.03 3.53 3.97 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.63 1.44 1.34 1.1965 1.1918 1.0992 6.48%
Adjusted Per Share Value based on latest NOSH - 1,101,078
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 53.92 53.48 54.91 28.56 10.63 15.26 12.95 23.50%
EPS 8.85 11.15 5.57 1.57 1.83 1.29 1.45 30.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4802 1.1573 1.0194 0.6757 0.4363 0.4353 0.4007 21.33%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 2.30 2.86 2.35 0.65 2.90 0.51 0.87 -
P/RPS 3.76 3.80 3.03 1.15 9.95 1.22 2.45 6.54%
P/EPS 22.89 18.22 29.86 20.90 57.65 14.46 21.91 0.64%
EY 4.37 5.49 3.35 4.78 1.73 6.91 4.56 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.75 1.63 0.49 2.42 0.43 0.79 8.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 -
Price 2.18 2.80 2.08 0.73 2.39 0.86 0.70 -
P/RPS 3.56 3.72 2.68 1.29 8.20 2.06 1.97 9.15%
P/EPS 21.69 17.83 26.43 23.47 47.51 24.39 17.63 3.11%
EY 4.61 5.61 3.78 4.26 2.10 4.10 5.67 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.72 1.44 0.54 2.00 0.72 0.64 11.05%

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