[IJMLAND] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -38.76%
YoY- 103.35%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 358,006 292,880 255,208 266,355 210,095 49,451 74,289 29.93%
PBT 87,182 76,252 105,570 34,225 17,002 25,616 15,357 33.52%
Tax -29,501 -20,264 -15,519 -10,420 -5,492 -5,349 -4,456 36.99%
NP 57,681 55,988 90,051 23,805 11,510 20,267 10,901 31.97%
-
NP to SH 53,615 55,185 90,041 22,838 11,231 19,508 7,874 37.63%
-
Tax Rate 33.84% 26.58% 14.70% 30.45% 32.30% 20.88% 29.02% -
Total Cost 300,325 236,892 165,157 242,550 198,585 29,184 63,388 29.56%
-
Net Worth 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 24.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 24.69%
NOSH 1,403,534 1,386,557 1,107,515 1,103,285 1,101,078 568,746 566,474 16.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.11% 19.12% 35.29% 8.94% 5.48% 40.98% 14.67% -
ROE 2.11% 2.37% 4.99% 1.44% 0.76% 2.87% 1.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.51 21.12 23.04 24.14 19.08 8.69 13.11 11.72%
EPS 3.82 3.98 8.13 2.07 1.02 3.43 1.39 18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.63 1.44 1.34 1.1965 1.1918 7.20%
Adjusted Per Share Value based on latest NOSH - 1,103,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.98 18.80 16.38 17.10 13.49 3.17 4.77 29.92%
EPS 3.44 3.54 5.78 1.47 0.72 1.25 0.51 37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6308 1.4954 1.1589 1.0199 0.9472 0.4369 0.4334 24.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.30 2.86 2.35 0.65 2.90 0.51 -
P/RPS 9.41 10.89 12.41 9.73 3.41 33.35 3.89 15.84%
P/EPS 62.83 57.79 35.18 113.53 63.73 84.55 36.69 9.37%
EY 1.59 1.73 2.84 0.88 1.57 1.18 2.73 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.75 1.63 0.49 2.42 0.43 20.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 -
Price 2.13 2.18 2.80 2.08 0.73 2.39 0.86 -
P/RPS 8.35 10.32 12.15 8.62 3.83 27.49 6.56 4.09%
P/EPS 55.76 54.77 34.44 100.48 71.57 69.68 61.87 -1.71%
EY 1.79 1.83 2.90 1.00 1.40 1.44 1.62 1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.72 1.44 0.54 2.00 0.72 8.57%

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