[IJMLAND] YoY Quarter Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -0.15%
YoY- 229.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Revenue 251,227 252,351 364,956 284,796 102,269 63,356 84,215 17.56%
PBT 71,503 56,930 80,849 40,484 14,694 8,807 14,495 26.65%
Tax -17,698 -14,780 -21,449 -11,088 -3,892 -2,686 -3,776 25.70%
NP 53,805 42,150 59,400 29,396 10,802 6,121 10,719 26.98%
-
NP to SH 51,119 40,759 53,545 26,657 8,095 4,384 8,327 30.82%
-
Tax Rate 24.75% 25.96% 26.53% 27.39% 26.49% 30.50% 26.05% -
Total Cost 197,422 210,201 305,556 255,400 91,467 57,235 73,496 15.75%
-
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
NOSH 1,392,888 1,345,181 1,104,020 1,101,528 570,070 569,350 566,462 14.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
NP Margin 21.42% 16.70% 16.28% 10.32% 10.56% 9.66% 12.73% -
ROE 2.11% 1.87% 3.30% 1.75% 1.15% 0.67% 1.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 18.04 18.76 33.06 25.85 17.94 11.13 14.87 2.90%
EPS 3.67 3.03 4.85 2.42 1.42 0.77 1.46 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.62 1.47 1.38 1.23 1.1539 1.1228 6.70%
Adjusted Per Share Value based on latest NOSH - 1,101,528
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 16.13 16.20 23.43 18.28 6.57 4.07 5.41 17.55%
EPS 3.28 2.62 3.44 1.71 0.52 0.28 0.53 30.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.399 1.0418 0.9758 0.4501 0.4217 0.4083 21.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/09/05 -
Price 2.20 2.84 2.15 1.41 1.69 1.43 0.47 -
P/RPS 12.20 15.14 6.50 5.45 9.42 12.85 3.16 22.14%
P/EPS 59.95 93.73 44.33 58.26 119.01 185.71 31.97 9.75%
EY 1.67 1.07 2.26 1.72 0.84 0.54 3.13 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.75 1.46 1.02 1.37 1.24 0.42 17.66%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 24/08/07 15/11/05 -
Price 2.40 2.50 2.28 2.00 1.10 2.66 0.46 -
P/RPS 13.31 13.33 6.90 7.74 6.13 23.90 3.09 24.13%
P/EPS 65.40 82.51 47.01 82.64 77.46 345.45 31.29 11.53%
EY 1.53 1.21 2.13 1.21 1.29 0.29 3.20 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.54 1.55 1.45 0.89 2.31 0.41 19.68%

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