[IJMLAND] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 39.89%
YoY- 630.77%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 267,629 294,724 212,950 304,218 132,597 52,704 79,338 22.44%
PBT 65,944 57,290 41,303 47,493 10,133 8,987 16,285 26.22%
Tax -17,029 -13,613 -10,193 -9,909 -3,248 -2,882 -4,986 22.69%
NP 48,915 43,677 31,110 37,584 6,885 6,105 11,299 27.63%
-
NP to SH 44,989 41,991 30,059 37,291 5,103 4,677 7,544 34.62%
-
Tax Rate 25.82% 23.76% 24.68% 20.86% 32.05% 32.07% 30.62% -
Total Cost 218,714 251,047 181,840 266,634 125,712 46,599 68,039 21.46%
-
Net Worth 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 24.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 24.41%
NOSH 1,401,526 1,385,841 1,105,110 1,103,283 680,400 570,365 567,218 16.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.28% 14.82% 14.61% 12.35% 5.19% 11.58% 14.24% -
ROE 1.81% 1.85% 1.81% 2.40% 0.56% 0.71% 1.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.10 21.27 19.27 27.57 19.49 9.24 13.99 5.32%
EPS 3.21 3.03 2.72 3.38 0.75 0.82 1.33 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.64 1.50 1.41 1.33 1.1621 1.178 7.01%
Adjusted Per Share Value based on latest NOSH - 1,103,283
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.18 18.92 13.67 19.53 8.51 3.38 5.09 22.45%
EPS 2.89 2.70 1.93 2.39 0.33 0.30 0.48 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5925 1.459 1.0642 0.9986 0.5809 0.4255 0.4289 24.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.13 1.96 2.40 2.20 0.85 2.88 0.43 -
P/RPS 11.15 9.22 12.45 7.98 4.36 31.17 3.07 23.95%
P/EPS 66.36 64.69 88.24 65.09 113.33 351.22 32.33 12.72%
EY 1.51 1.55 1.13 1.54 0.88 0.28 3.09 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.60 1.56 0.64 2.48 0.37 21.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 -
Price 2.10 2.13 2.97 2.22 0.80 2.51 0.49 -
P/RPS 11.00 10.02 15.41 8.05 4.11 27.16 3.50 21.00%
P/EPS 65.42 70.30 109.19 65.68 106.67 306.10 36.84 10.03%
EY 1.53 1.42 0.92 1.52 0.94 0.33 2.71 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.98 1.57 0.60 2.16 0.42 18.93%

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