[IJMLAND] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 122.75%
YoY- 52.49%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 49,451 74,289 58,388 22,270 8,045 6,746 6,923 33.77%
PBT 25,616 15,357 11,776 3,367 1,215 163 269 96.28%
Tax -5,349 -4,456 -5,096 -1,987 -310 -85 -108 78.18%
NP 20,267 10,901 6,680 1,380 905 78 161 104.56%
-
NP to SH 19,508 7,874 6,680 1,380 905 78 161 103.40%
-
Tax Rate 20.88% 29.02% 43.27% 59.01% 25.51% 52.15% 40.15% -
Total Cost 29,184 63,388 51,708 20,890 7,140 6,668 6,762 24.16%
-
Net Worth 680,504 675,124 622,259 215,802 174,227 346,319 320,536 11.78%
Dividend
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 680,504 675,124 622,259 215,802 174,227 346,319 320,536 11.78%
NOSH 568,746 566,474 566,101 209,090 150,833 155,999 146,363 22.25%
Ratio Analysis
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 40.98% 14.67% 11.44% 6.20% 11.25% 1.16% 2.33% -
ROE 2.87% 1.17% 1.07% 0.64% 0.52% 0.02% 0.05% -
Per Share
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.69 13.11 10.31 10.65 5.33 4.32 4.73 9.42%
EPS 3.43 1.39 1.18 0.66 0.60 0.05 0.11 66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1965 1.1918 1.0992 1.0321 1.1551 2.22 2.19 -8.55%
Adjusted Per Share Value based on latest NOSH - 209,090
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.17 4.77 3.75 1.43 0.52 0.43 0.44 33.94%
EPS 1.25 0.51 0.43 0.09 0.06 0.01 0.01 104.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4369 0.4334 0.3995 0.1385 0.1118 0.2223 0.2058 11.78%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/12/07 29/12/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.90 0.51 0.87 1.48 0.56 1.02 0.55 -
P/RPS 33.35 3.89 8.44 13.90 10.50 23.59 11.63 16.87%
P/EPS 84.55 36.69 73.73 224.24 93.33 2,040.00 500.00 -23.13%
EY 1.18 2.73 1.36 0.45 1.07 0.05 0.20 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.43 0.79 1.43 0.48 0.46 0.25 39.93%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 26/02/08 12/02/07 16/05/05 31/05/04 13/05/03 10/05/02 29/05/01 -
Price 2.39 0.86 0.70 1.10 0.58 1.18 0.63 -
P/RPS 27.49 6.56 6.79 10.33 10.87 27.29 13.32 11.32%
P/EPS 69.68 61.87 59.32 166.67 96.67 2,360.00 572.73 -26.78%
EY 1.44 1.62 1.69 0.60 1.03 0.04 0.17 37.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.72 0.64 1.07 0.50 0.53 0.29 33.08%

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