[IJMLAND] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.21%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 373,192 366,069 329,108 245,689 226,049 129,694 70,808 31.88%
PBT 95,483 91,388 57,821 26,718 26,474 11,483 -25,550 -
Tax -24,770 -32,312 -14,373 -2,453 -759 5,637 -150 134.04%
NP 70,713 59,076 43,448 24,265 25,715 17,120 -25,700 -
-
NP to SH 65,334 55,773 44,007 21,876 26,698 13,143 -21,614 -
-
Tax Rate 25.94% 35.36% 24.86% 9.18% 2.87% -49.09% - -
Total Cost 302,479 306,993 285,660 221,424 200,334 112,574 96,508 20.95%
-
Net Worth 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 651,832 26.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 70,555 55,495 44,564 22,096 - - - -
Div Payout % 107.99% 99.50% 101.27% 101.01% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 651,832 26.10%
NOSH 1,411,101 1,387,388 1,114,101 1,104,848 1,103,223 568,961 568,789 16.33%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.95% 16.14% 13.20% 9.88% 11.38% 13.20% -36.30% -
ROE 2.49% 2.30% 2.42% 1.36% 1.79% 1.89% -3.32% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.45 26.39 29.54 22.24 20.49 22.79 12.45 13.36%
EPS 4.63 4.02 3.95 1.98 2.42 2.31 -3.80 -
DPS 5.00 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.86 1.75 1.63 1.46 1.35 1.22 1.146 8.39%
Adjusted Per Share Value based on latest NOSH - 1,104,848
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.96 23.50 21.13 15.77 14.51 8.33 4.55 31.86%
EPS 4.19 3.58 2.83 1.40 1.71 0.84 -1.39 -
DPS 4.53 3.56 2.86 1.42 0.00 0.00 0.00 -
NAPS 1.6849 1.5586 1.1658 1.0355 0.9561 0.4456 0.4184 26.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.60 2.18 2.75 2.33 0.75 1.88 1.07 -
P/RPS 9.83 8.26 9.31 10.48 3.66 8.25 8.60 2.25%
P/EPS 56.16 54.23 69.62 117.68 30.99 81.39 -28.16 -
EY 1.78 1.84 1.44 0.85 3.23 1.23 -3.55 -
DY 1.92 1.83 1.45 0.86 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 1.69 1.60 0.56 1.54 0.93 7.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 28/05/07 -
Price 3.23 2.04 2.80 2.06 1.55 2.26 1.05 -
P/RPS 12.21 7.73 9.48 9.26 7.56 9.91 8.43 6.36%
P/EPS 69.76 50.75 70.89 104.04 64.05 97.84 -27.63 -
EY 1.43 1.97 1.41 0.96 1.56 1.02 -3.62 -
DY 1.55 1.96 1.43 0.97 0.00 0.00 0.00 -
P/NAPS 1.74 1.17 1.72 1.41 1.15 1.85 0.92 11.19%

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