[IJMLAND] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -43.86%
YoY- -19.39%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 426,243 267,629 294,724 212,950 304,218 132,597 52,704 41.63%
PBT 127,401 65,944 57,290 41,303 47,493 10,133 8,987 55.50%
Tax -30,075 -17,029 -13,613 -10,193 -9,909 -3,248 -2,882 47.77%
NP 97,326 48,915 43,677 31,110 37,584 6,885 6,105 58.57%
-
NP to SH 91,572 44,989 41,991 30,059 37,291 5,103 4,677 64.09%
-
Tax Rate 23.61% 25.82% 23.76% 24.68% 20.86% 32.05% 32.07% -
Total Cost 328,917 218,714 251,047 181,840 266,634 125,712 46,599 38.45%
-
Net Worth 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 26.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 26.75%
NOSH 1,472,218 1,401,526 1,385,841 1,105,110 1,103,283 680,400 570,365 17.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.83% 18.28% 14.82% 14.61% 12.35% 5.19% 11.58% -
ROE 3.33% 1.81% 1.85% 1.81% 2.40% 0.56% 0.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.95 19.10 21.27 19.27 27.57 19.49 9.24 20.94%
EPS 6.22 3.21 3.03 2.72 3.38 0.75 0.82 40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.64 1.50 1.41 1.33 1.1621 8.24%
Adjusted Per Share Value based on latest NOSH - 1,105,110
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.36 17.18 18.92 13.67 19.53 8.51 3.38 41.65%
EPS 5.88 2.89 2.70 1.93 2.39 0.33 0.30 64.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7673 1.5925 1.459 1.0642 0.9986 0.5809 0.4255 26.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.69 2.13 1.96 2.40 2.20 0.85 2.88 -
P/RPS 9.29 11.15 9.22 12.45 7.98 4.36 31.17 -18.25%
P/EPS 43.25 66.36 64.69 88.24 65.09 113.33 351.22 -29.44%
EY 2.31 1.51 1.55 1.13 1.54 0.88 0.28 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.20 1.20 1.60 1.56 0.64 2.48 -8.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 -
Price 2.56 2.10 2.13 2.97 2.22 0.80 2.51 -
P/RPS 8.84 11.00 10.02 15.41 8.05 4.11 27.16 -17.04%
P/EPS 41.16 65.42 70.30 109.19 65.68 106.67 306.10 -28.40%
EY 2.43 1.53 1.42 0.92 1.52 0.94 0.33 39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.19 1.30 1.98 1.57 0.60 2.16 -7.30%

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