[IJMLAND] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 36.55%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 237,701 201,737 40,685 24,295 21,407 23,703 20,964 43.24%
PBT 40,302 42,285 -90 4,692 3,479 2,173 -62,447 -
Tax -12,662 -19,740 -3,271 -1,315 -59 -672 62,447 -
NP 27,640 22,545 -3,361 3,377 3,420 1,501 0 -
-
NP to SH 20,060 22,545 -3,361 3,377 3,420 1,501 -61,067 -
-
Tax Rate 31.42% 46.68% - 28.03% 1.70% 30.92% - -
Total Cost 210,061 179,192 44,046 20,918 17,987 22,202 20,964 40.65%
-
Net Worth 678,050 624,218 175,196 173,367 333,000 328,719 328,510 11.32%
Dividend
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 678,050 624,218 175,196 173,367 333,000 328,719 328,510 11.32%
NOSH 568,929 567,884 169,747 150,088 150,000 150,100 150,004 21.81%
Ratio Analysis
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.63% 11.18% -8.26% 13.90% 15.98% 6.33% 0.00% -
ROE 2.96% 3.61% -1.92% 1.95% 1.03% 0.46% -18.59% -
Per Share
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.78 35.52 23.97 16.19 14.27 15.79 13.98 17.59%
EPS 3.53 3.97 -1.98 2.25 2.28 1.00 -40.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 1.0992 1.0321 1.1551 2.22 2.19 2.19 -8.61%
Adjusted Per Share Value based on latest NOSH - 150,833
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.26 12.95 2.61 1.56 1.37 1.52 1.35 43.18%
EPS 1.29 1.45 -0.22 0.22 0.22 0.10 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4007 0.1125 0.1113 0.2138 0.211 0.2109 11.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/12/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.51 0.87 1.48 0.56 1.02 0.55 1.83 -
P/RPS 1.22 2.45 6.17 3.46 7.15 3.48 13.09 -29.61%
P/EPS 14.46 21.91 -74.75 24.89 44.74 55.00 -4.50 -
EY 6.91 4.56 -1.34 4.02 2.24 1.82 -22.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 1.43 0.48 0.46 0.25 0.84 -9.43%
Price Multiplier on Announcement Date
31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/02/07 16/05/05 31/05/04 13/05/03 10/05/02 29/05/01 29/05/00 -
Price 0.86 0.70 1.10 0.58 1.18 0.63 1.57 -
P/RPS 2.06 1.97 4.59 3.58 8.27 3.99 11.23 -22.19%
P/EPS 24.39 17.63 -55.56 25.78 51.75 63.00 -3.86 -
EY 4.10 5.67 -1.80 3.88 1.93 1.59 -25.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 1.07 0.50 0.53 0.29 0.72 0.00%

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