[IJMLAND] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 36.31%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Revenue 1,204,900 1,049,617 1,181,218 853,537 334,118 287,791 293,369 23.26%
PBT 296,433 261,624 189,285 94,093 60,780 14,899 49,557 30.32%
Tax -83,887 -54,865 -44,231 -20,587 -6,486 -12,278 -18,066 25.52%
NP 212,546 206,759 145,054 73,506 54,294 2,621 31,491 32.67%
-
NP to SH 204,068 204,866 135,550 69,689 45,424 -1,848 27,806 34.33%
-
Tax Rate 28.30% 20.97% 23.37% 21.88% 10.67% 82.41% 36.45% -
Total Cost 992,354 842,858 1,036,164 780,031 279,824 285,170 261,878 21.80%
-
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Div 55,495 44,564 22,096 - - - - -
Div Payout % 27.19% 21.75% 16.30% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Net Worth 2,423,625 2,179,194 1,622,910 1,520,109 701,186 656,973 636,024 21.90%
NOSH 1,392,888 1,345,181 1,104,020 1,101,528 570,070 569,350 566,462 14.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
NP Margin 17.64% 19.70% 12.28% 8.61% 16.25% 0.91% 10.73% -
ROE 8.42% 9.40% 8.35% 4.58% 6.48% -0.28% 4.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 86.50 78.03 106.99 77.49 58.61 50.55 51.79 7.89%
EPS 14.65 15.23 12.28 6.33 7.97 -0.32 4.91 17.57%
DPS 4.00 3.31 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.62 1.47 1.38 1.23 1.1539 1.1228 6.70%
Adjusted Per Share Value based on latest NOSH - 1,101,528
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
RPS 77.35 67.38 75.83 54.79 21.45 18.47 18.83 23.27%
EPS 13.10 13.15 8.70 4.47 2.92 -0.12 1.79 34.27%
DPS 3.56 2.86 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.399 1.0418 0.9758 0.4501 0.4217 0.4083 21.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/09/05 -
Price 2.20 2.84 2.15 1.41 1.69 1.43 0.47 -
P/RPS 2.54 3.64 2.01 1.82 2.88 2.83 0.91 16.41%
P/EPS 15.02 18.65 17.51 22.29 21.21 -440.57 9.57 6.90%
EY 6.66 5.36 5.71 4.49 4.71 -0.23 10.44 -6.43%
DY 1.82 1.17 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.75 1.46 1.02 1.37 1.24 0.42 17.66%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/09/05 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 24/08/07 15/11/05 -
Price 2.40 2.50 2.28 2.00 1.10 2.66 0.46 -
P/RPS 2.77 3.20 2.13 2.58 1.88 5.26 0.89 18.30%
P/EPS 16.38 16.42 18.57 31.61 13.80 -819.52 9.37 8.62%
EY 6.10 6.09 5.39 3.16 7.24 -0.12 10.67 -7.94%
DY 1.67 1.33 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.54 1.55 1.45 0.89 2.31 0.41 19.68%

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