[IJMLAND] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 1.07%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 691,181 373,192 366,069 329,108 245,689 226,049 129,694 32.14%
PBT 318,549 95,483 91,388 57,821 26,718 26,474 11,483 73.94%
Tax -51,893 -24,770 -32,312 -14,373 -2,453 -759 5,637 -
NP 266,656 70,713 59,076 43,448 24,265 25,715 17,120 57.99%
-
NP to SH 264,037 65,334 55,773 44,007 21,876 26,698 13,143 64.83%
-
Tax Rate 16.29% 25.94% 35.36% 24.86% 9.18% 2.87% -49.09% -
Total Cost 424,525 302,479 306,993 285,660 221,424 200,334 112,574 24.74%
-
Net Worth 3,288,772 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 29.58%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 93,519 70,555 55,495 44,564 22,096 - - -
Div Payout % 35.42% 107.99% 99.50% 101.27% 101.01% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,288,772 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 29.58%
NOSH 1,558,659 1,411,101 1,387,388 1,114,101 1,104,848 1,103,223 568,961 18.28%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 38.58% 18.95% 16.14% 13.20% 9.88% 11.38% 13.20% -
ROE 8.03% 2.49% 2.30% 2.42% 1.36% 1.79% 1.89% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.34 26.45 26.39 29.54 22.24 20.49 22.79 11.72%
EPS 16.94 4.63 4.02 3.95 1.98 2.42 2.31 39.36%
DPS 6.00 5.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 2.11 1.86 1.75 1.63 1.46 1.35 1.22 9.55%
Adjusted Per Share Value based on latest NOSH - 1,387,388
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.37 23.96 23.50 21.13 15.77 14.51 8.33 32.13%
EPS 16.95 4.19 3.58 2.83 1.40 1.71 0.84 64.96%
DPS 6.00 4.53 3.56 2.86 1.42 0.00 0.00 -
NAPS 2.1113 1.6849 1.5586 1.1658 1.0355 0.9561 0.4456 29.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.96 2.60 2.18 2.75 2.33 0.75 1.88 -
P/RPS 6.68 9.83 8.26 9.31 10.48 3.66 8.25 -3.45%
P/EPS 17.47 56.16 54.23 69.62 117.68 30.99 81.39 -22.61%
EY 5.72 1.78 1.84 1.44 0.85 3.23 1.23 29.18%
DY 2.03 1.92 1.83 1.45 0.86 0.00 0.00 -
P/NAPS 1.40 1.40 1.25 1.69 1.60 0.56 1.54 -1.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 -
Price 3.02 3.23 2.04 2.80 2.06 1.55 2.26 -
P/RPS 6.81 12.21 7.73 9.48 9.26 7.56 9.91 -6.05%
P/EPS 17.83 69.76 50.75 70.89 104.04 64.05 97.84 -24.69%
EY 5.61 1.43 1.97 1.41 0.96 1.56 1.02 32.84%
DY 1.99 1.55 1.96 1.43 0.97 0.00 0.00 -
P/NAPS 1.43 1.74 1.17 1.72 1.41 1.15 1.85 -4.19%

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