[IJMLAND] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock

[IJMLAND] IJM LAND BERHAD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 46.0%

YoY- 2784.23%

Quarter Report

IJMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Cumulative Result
Revenue	1,162,223	1,101,058	671,010	295,205	308,509	269,861	289,339	27.33%
YoY %	5.56%	64.09%	127.30%	-4.31%	14.32%	-6.73%	-	-
Horiz. %	401.68%	380.54%	231.91%	102.03%	106.63%	93.27%	100.00%	-
PBT	285,544	148,921	68,303	54,893	14,752	44,722	51,242	34.79%
YoY %	91.74%	118.03%	24.43%	272.11%	-67.01%	-12.72%	-	-
Horiz. %	557.25%	290.62%	133.29%	107.13%	28.79%	87.28%	100.00%	-
Tax	-61,535	-33,871	-13,391	-5,280	-12,811	-8,990	-14,893	27.96%
YoY %	-81.67%	-152.94%	-153.62%	58.79%	-42.50%	39.64%	-	-
Horiz. %	413.18%	227.43%	89.91%	35.45%	86.02%	60.36%	100.00%	-
NP	224,009	115,050	54,912	49,613	1,941	35,732	36,349	37.17%
YoY %	94.71%	109.52%	10.68%	2,456.05%	-94.57%	-1.70%	-	-
Horiz. %	616.27%	316.51%	151.07%	136.49%	5.34%	98.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	217,653	108,663	51,128	41,713	-1,554	27,469	27,664	43.12%
YoY %	100.30%	112.53%	22.57%	2,784.23%	-105.66%	-0.70%	-	-
Horiz. %	786.77%	392.80%	184.82%	150.78%	-5.62%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.55%	22.74%	19.61%	9.62%	86.84%	20.10%	29.06%	-
YoY %	-5.23%	15.96%	103.85%	-88.92%	332.04%	-30.83%	-	-
Horiz. %	74.16%	78.25%	67.48%	33.10%	298.83%	69.17%	100.00%	-
Total Cost	938,214	986,008	616,098	245,592	306,568	234,129	252,990	25.58%
YoY %	-4.85%	60.04%	150.86%	-19.89%	30.94%	-7.46%	-	-
Horiz. %	370.85%	389.74%	243.53%	97.08%	121.18%	92.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,805,467	1,654,766	1,163,959	693,322	653,600	657,720	625,658	20.22%
YoY %	9.11%	42.17%	67.88%	6.08%	-0.63%	5.12%	-	-
Horiz. %	288.57%	264.48%	186.04%	110.81%	104.47%	105.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Dividend
Div	44,305	22,063	-	-	-	-	-	-
YoY %	100.81%	0.00%	-	-	-	-	-	-
Horiz. %	200.81%	100.00%	-	-	-	-	-	-
Div Payout %	20.36%	20.30%	-	-	-	-	-	-
YoY %	0.30%	0.00%	-	-	-	-	-	-
Horiz. %	100.30%	100.00%	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Equity
Net Worth	1,805,467	1,654,766	1,163,959	693,322	653,600	657,720	625,658	20.22%
YoY %	9.11%	42.17%	67.88%	6.08%	-0.63%	5.12%	-	-
Horiz. %	288.57%	264.48%	186.04%	110.81%	104.47%	105.12%	100.00%	-
NOSH	1,107,648	1,103,177	862,192	568,296	568,348	568,716	564,571	12.42%
YoY %	0.41%	27.95%	51.72%	-0.01%	-0.06%	0.73%	-	-
Horiz. %	196.19%	195.40%	152.72%	100.66%	100.67%	100.73%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Ratio Analysis
NP Margin	19.27%	10.45%	8.18%	16.81%	0.63%	13.24%	12.56%	-
YoY %	84.40%	27.75%	-51.34%	2,568.25%	-95.24%	5.41%	-	-
Horiz. %	153.42%	83.20%	65.13%	133.84%	5.02%	105.41%	100.00%	-
ROE	12.06%	6.57%	4.39%	6.02%	-0.24%	4.18%	4.42%	-
YoY %	83.56%	49.66%	-27.08%	2,608.33%	-105.74%	-5.43%	-	-
Horiz. %	272.85%	148.64%	99.32%	136.20%	-5.43%	94.57%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Per Share
RPS	104.93	99.81	77.83	51.95	54.28	47.45	51.25	13.26%
YoY %	5.13%	28.24%	49.82%	-4.29%	14.39%	-7.41%	-	-
Horiz. %	204.74%	194.75%	151.86%	101.37%	105.91%	92.59%	100.00%	-
EPS	19.65	9.85	5.93	7.34	-0.27	4.83	4.87	27.43%
YoY %	99.49%	66.10%	-19.21%	2,818.52%	-105.59%	-0.82%	-	-
Horiz. %	403.49%	202.26%	121.77%	150.72%	-5.54%	99.18%	100.00%	-
DPS	4.00	2.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	-	-	-	-	-	-
NAPS	1.63	1.50	1.35	1.22	1.15	1.1565	1.1082	6.93%
YoY %	8.67%	11.11%	10.66%	6.09%	-0.56%	4.36%	-	-
Horiz. %	147.09%	135.35%	121.82%	110.09%	103.77%	104.36%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 568,961
RPS	74.61	70.68	43.08	18.95	19.80	17.32	18.57	27.34%
YoY %	5.56%	64.07%	127.34%	-4.29%	14.32%	-6.73%	-	-
Horiz. %	401.78%	380.61%	231.99%	102.05%	106.62%	93.27%	100.00%	-
EPS	13.97	6.98	3.28	2.68	-0.10	1.76	1.78	43.06%
YoY %	100.14%	112.80%	22.39%	2,780.00%	-105.68%	-1.12%	-	-
Horiz. %	784.83%	392.13%	184.27%	150.56%	-5.62%	98.88%	100.00%	-
DPS	2.84	1.42	0.00	0.00	0.00	0.00	0.00	-
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	-	-	-	-	-	-
NAPS	1.159	1.0623	0.7472	0.4451	0.4196	0.4222	0.4016	20.22%
YoY %	9.10%	42.17%	67.87%	6.08%	-0.62%	5.13%	-	-
Horiz. %	288.60%	264.52%	186.06%	110.83%	104.48%	105.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	30/06/05	-
Price	2.75	2.33	0.75	1.88	1.07	0.49	0.64	-
P/RPS	2.62	2.33	0.96	3.62	1.97	1.03	1.25	13.72%
YoY %	12.45%	142.71%	-73.48%	83.76%	91.26%	-17.60%	-	-
Horiz. %	209.60%	186.40%	76.80%	289.60%	157.60%	82.40%	100.00%	-
P/EPS	13.99	23.65	12.65	25.61	-391.33	10.14	13.06	1.20%
YoY %	-40.85%	86.96%	-50.61%	106.54%	-3,959.27%	-22.36%	-	-
Horiz. %	107.12%	181.09%	96.86%	196.09%	-2,996.40%	77.64%	100.00%	-
EY	7.15	4.23	7.91	3.90	-0.26	9.86	7.66	-1.19%
YoY %	69.03%	-46.52%	102.82%	1,600.00%	-102.64%	28.72%	-	-
Horiz. %	93.34%	55.22%	103.26%	50.91%	-3.39%	128.72%	100.00%	-
DY	1.45	0.86	0.00	0.00	0.00	0.00	0.00	-
YoY %	68.60%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	168.60%	100.00%	-	-	-	-	-	-
P/NAPS	1.69	1.55	0.56	1.54	0.93	0.42	0.58	20.42%
YoY %	9.03%	176.79%	-63.64%	65.59%	121.43%	-27.59%	-	-
Horiz. %	291.38%	267.24%	96.55%	265.52%	160.34%	72.41%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	26/05/10	26/05/09	27/05/08	28/05/07	14/06/06	24/08/05	-
Price	2.80	2.06	1.55	2.26	1.05	0.53	0.49	-
P/RPS	2.67	2.06	1.99	4.35	1.93	1.12	0.96	19.45%
YoY %	29.61%	3.52%	-54.25%	125.39%	72.32%	16.67%	-	-
Horiz. %	278.12%	214.58%	207.29%	453.12%	201.04%	116.67%	100.00%	-
P/EPS	14.25	20.91	26.14	30.79	-384.02	10.97	10.00	6.34%
YoY %	-31.85%	-20.01%	-15.10%	108.02%	-3,600.64%	9.70%	-	-
Horiz. %	142.50%	209.10%	261.40%	307.90%	-3,840.20%	109.70%	100.00%	-
EY	7.02	4.78	3.83	3.25	-0.26	9.11	10.00	-5.96%
YoY %	46.86%	24.80%	17.85%	1,350.00%	-102.85%	-8.90%	-	-
Horiz. %	70.20%	47.80%	38.30%	32.50%	-2.60%	91.10%	100.00%	-
DY	1.43	0.97	0.00	0.00	0.00	0.00	0.00	-
YoY %	47.42%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	147.42%	100.00%	-	-	-	-	-	-
P/NAPS	1.72	1.37	1.15	1.85	0.91	0.46	0.44	26.73%
YoY %	25.55%	19.13%	-37.84%	103.30%	97.83%	4.55%	-	-
Horiz. %	390.91%	311.36%	261.36%	420.45%	206.82%	104.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos