[IJMLAND] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 62.67%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 284,796 102,269 63,356 84,215 80,186 9,196 7,575 71.09%
PBT 40,484 14,694 8,807 14,495 16,180 2,031 1,612 61.17%
Tax -11,088 -3,892 -2,686 -3,776 -7,995 -706 -624 53.12%
NP 29,396 10,802 6,121 10,719 8,185 1,325 988 65.26%
-
NP to SH 26,657 8,095 4,384 8,327 8,185 1,325 988 62.89%
-
Tax Rate 27.39% 26.49% 30.50% 26.05% 49.41% 34.76% 38.71% -
Total Cost 255,400 91,467 57,235 73,496 72,001 7,871 6,587 71.87%
-
Net Worth 1,520,109 701,186 656,973 636,024 610,407 175,321 170,534 38.25%
Dividend
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,520,109 701,186 656,973 636,024 610,407 175,321 170,534 38.25%
NOSH 1,101,528 570,070 569,350 566,462 568,402 150,568 149,696 34.38%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.32% 10.56% 9.66% 12.73% 10.21% 14.41% 13.04% -
ROE 1.75% 1.15% 0.67% 1.31% 1.34% 0.76% 0.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.85 17.94 11.13 14.87 14.11 6.11 5.06 27.31%
EPS 2.42 1.42 0.77 1.46 1.44 0.88 0.66 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.23 1.1539 1.1228 1.0739 1.1644 1.1392 2.88%
Adjusted Per Share Value based on latest NOSH - 566,462
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.28 6.57 4.07 5.41 5.15 0.59 0.49 70.89%
EPS 1.71 0.52 0.28 0.53 0.53 0.09 0.06 64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9758 0.4501 0.4217 0.4083 0.3919 0.1125 0.1095 38.24%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.41 1.69 1.43 0.47 0.99 0.98 0.79 -
P/RPS 5.45 9.42 12.85 3.16 7.02 16.05 15.61 -14.42%
P/EPS 58.26 119.01 185.71 31.97 68.75 111.36 119.70 -10.11%
EY 1.72 0.84 0.54 3.13 1.45 0.90 0.84 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.24 0.42 0.92 0.84 0.69 5.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/08/09 26/08/08 24/08/07 15/11/05 22/11/04 14/11/03 21/11/02 -
Price 2.00 1.10 2.66 0.46 1.04 1.09 0.68 -
P/RPS 7.74 6.13 23.90 3.09 7.37 17.85 13.44 -7.84%
P/EPS 82.64 77.46 345.45 31.29 72.22 123.86 103.03 -3.21%
EY 1.21 1.29 0.29 3.20 1.38 0.81 0.97 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.89 2.31 0.41 0.97 0.94 0.60 13.95%

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