[IJMLAND] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 41.28%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 132,597 52,704 79,338 97,860 63,163 9,219 8,676 60.63%
PBT 10,133 8,987 16,285 18,741 14,329 -5,488 2,082 31.65%
Tax -3,248 -2,882 -4,986 -2,954 -6,649 -578 -598 34.19%
NP 6,885 6,105 11,299 15,787 7,680 -6,066 1,484 30.56%
-
NP to SH 5,103 4,677 7,544 11,764 7,680 -6,066 1,484 23.94%
-
Tax Rate 32.05% 32.07% 30.62% 15.76% 46.40% - 28.72% -
Total Cost 125,712 46,599 68,039 82,073 55,483 15,285 7,192 64.42%
-
Net Worth 904,932 662,822 668,182 773,355 618,609 168,766 172,233 33.42%
Dividend
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 904,932 662,822 668,182 773,355 618,609 168,766 172,233 33.42%
NOSH 680,400 570,365 567,218 568,309 568,888 150,148 149,898 30.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.19% 11.58% 14.24% 16.13% 12.16% -65.80% 17.10% -
ROE 0.56% 0.71% 1.13% 1.52% 1.24% -3.59% 0.86% -
Per Share
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.49 9.24 13.99 17.22 11.10 6.14 5.79 23.48%
EPS 0.75 0.82 1.33 2.07 1.35 -4.04 0.99 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.1621 1.178 1.3608 1.0874 1.124 1.149 2.57%
Adjusted Per Share Value based on latest NOSH - 568,309
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.51 3.38 5.09 6.28 4.05 0.59 0.56 60.47%
EPS 0.33 0.30 0.48 0.76 0.49 -0.39 0.10 23.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5809 0.4255 0.4289 0.4965 0.3971 0.1083 0.1106 33.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.85 2.88 0.43 0.40 1.06 1.08 0.61 -
P/RPS 4.36 31.17 3.07 2.32 9.55 17.59 10.54 -14.22%
P/EPS 113.33 351.22 32.33 19.32 78.52 -26.73 61.62 11.17%
EY 0.88 0.28 3.09 5.17 1.27 -3.74 1.62 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.48 0.37 0.29 0.97 0.96 0.53 3.33%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/11/08 28/11/07 20/11/06 20/02/06 16/02/05 25/02/04 28/02/03 -
Price 0.80 2.51 0.49 0.43 1.03 1.50 0.60 -
P/RPS 4.11 27.16 3.50 2.50 9.28 24.43 10.37 -14.85%
P/EPS 106.67 306.10 36.84 20.77 76.30 -37.13 60.61 10.32%
EY 0.94 0.33 2.71 4.81 1.31 -2.69 1.65 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.16 0.42 0.32 0.95 1.33 0.52 2.51%

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