[IJMLAND] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 4.37%
YoY- -33.07%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 266,355 210,095 49,451 74,289 58,388 22,270 8,045 67.83%
PBT 34,225 17,002 25,616 15,357 11,776 3,367 1,215 63.86%
Tax -10,420 -5,492 -5,349 -4,456 -5,096 -1,987 -310 68.20%
NP 23,805 11,510 20,267 10,901 6,680 1,380 905 62.21%
-
NP to SH 22,838 11,231 19,508 7,874 6,680 1,380 905 61.22%
-
Tax Rate 30.45% 32.30% 20.88% 29.02% 43.27% 59.01% 25.51% -
Total Cost 242,550 198,585 29,184 63,388 51,708 20,890 7,140 68.47%
-
Net Worth 1,588,730 1,475,445 680,504 675,124 622,259 215,802 174,227 38.68%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,588,730 1,475,445 680,504 675,124 622,259 215,802 174,227 38.68%
NOSH 1,103,285 1,101,078 568,746 566,474 566,101 209,090 150,833 34.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.94% 5.48% 40.98% 14.67% 11.44% 6.20% 11.25% -
ROE 1.44% 0.76% 2.87% 1.17% 1.07% 0.64% 0.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 24.14 19.08 8.69 13.11 10.31 10.65 5.33 25.04%
EPS 2.07 1.02 3.43 1.39 1.18 0.66 0.60 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.34 1.1965 1.1918 1.0992 1.0321 1.1551 3.31%
Adjusted Per Share Value based on latest NOSH - 566,474
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.10 13.49 3.17 4.77 3.75 1.43 0.52 67.66%
EPS 1.47 0.72 1.25 0.51 0.43 0.09 0.06 60.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0199 0.9472 0.4369 0.4334 0.3995 0.1385 0.1118 38.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 31/03/04 31/03/03 -
Price 2.35 0.65 2.90 0.51 0.87 1.48 0.56 -
P/RPS 9.73 3.41 33.35 3.89 8.44 13.90 10.50 -1.12%
P/EPS 113.53 63.73 84.55 36.69 73.73 224.24 93.33 2.94%
EY 0.88 1.57 1.18 2.73 1.36 0.45 1.07 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.49 2.42 0.43 0.79 1.43 0.48 19.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 31/05/04 13/05/03 -
Price 2.08 0.73 2.39 0.86 0.70 1.10 0.58 -
P/RPS 8.62 3.83 27.49 6.56 6.79 10.33 10.87 -3.37%
P/EPS 100.48 71.57 69.68 61.87 59.32 166.67 96.67 0.57%
EY 1.00 1.40 1.44 1.62 1.69 0.60 1.03 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.54 2.00 0.72 0.64 1.07 0.50 16.94%

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