[IJMLAND] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 0.94%
YoY- 1072.43%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Revenue 1,131,391 1,089,950 1,025,158 414,011 261,157 349,058 328,066 24.02%
PBT 277,611 183,095 131,453 61,926 7,601 55,172 53,969 32.94%
Tax -58,285 -44,515 -27,248 -6,852 -10,174 -13,420 -14,371 27.56%
NP 219,326 138,580 104,205 55,074 -2,573 41,752 39,598 34.67%
-
NP to SH 216,798 128,318 101,877 45,850 -4,715 31,328 31,890 39.55%
-
Tax Rate 21.00% 24.31% 20.73% 11.06% 133.85% 24.32% 26.63% -
Total Cost 912,065 951,370 920,953 358,937 263,730 307,306 288,468 22.16%
-
Net Worth 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 773,355 20.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Div 44,564 22,096 - - - - - -
Div Payout % 20.56% 17.22% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Net Worth 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 773,355 20.61%
NOSH 1,385,841 1,105,110 1,103,283 680,400 570,365 567,218 568,309 16.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
NP Margin 19.39% 12.71% 10.16% 13.30% -0.99% 11.96% 12.07% -
ROE 9.54% 7.74% 6.55% 5.07% -0.71% 4.69% 4.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 81.64 98.63 92.92 60.85 45.79 61.54 57.73 6.21%
EPS 15.64 11.61 9.23 6.74 -0.83 5.52 5.61 19.51%
DPS 3.22 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.41 1.33 1.1621 1.178 1.3608 3.29%
Adjusted Per Share Value based on latest NOSH - 680,400
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 72.63 69.97 65.81 26.58 16.77 22.41 21.06 24.02%
EPS 13.92 8.24 6.54 2.94 -0.30 2.01 2.05 39.52%
DPS 2.86 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.459 1.0642 0.9986 0.5809 0.4255 0.4289 0.4965 20.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/12/05 -
Price 1.96 2.40 2.20 0.85 2.88 0.43 0.40 -
P/RPS 2.40 2.43 2.37 1.40 6.29 0.70 0.69 24.20%
P/EPS 12.53 20.67 23.83 12.61 -348.39 7.79 7.13 10.30%
EY 7.98 4.84 4.20 7.93 -0.29 12.84 14.03 -9.34%
DY 1.64 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.60 1.56 0.64 2.48 0.37 0.29 28.01%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 20/02/06 -
Price 2.13 2.97 2.22 0.80 2.51 0.49 0.43 -
P/RPS 2.61 3.01 2.39 1.31 5.48 0.80 0.74 24.50%
P/EPS 13.62 25.58 24.04 11.87 -303.63 8.87 7.66 10.52%
EY 7.34 3.91 4.16 8.42 -0.33 11.27 13.05 -9.52%
DY 1.51 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.98 1.57 0.60 2.16 0.42 0.32 27.60%

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