[IJMLAND] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 46.19%
YoY- 122.2%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,177,805 1,131,391 1,089,950 1,025,158 414,011 261,157 349,058 22.44%
PBT 305,087 277,611 183,095 131,453 61,926 7,601 55,172 32.94%
Tax -87,303 -58,285 -44,515 -27,248 -6,852 -10,174 -13,420 36.59%
NP 217,784 219,326 138,580 104,205 55,074 -2,573 41,752 31.65%
-
NP to SH 207,066 216,798 128,318 101,877 45,850 -4,715 31,328 36.95%
-
Tax Rate 28.62% 21.00% 24.31% 20.73% 11.06% 133.85% 24.32% -
Total Cost 960,021 912,065 951,370 920,953 358,937 263,730 307,306 20.88%
-
Net Worth 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 24.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 55,495 44,564 22,096 - - - - -
Div Payout % 26.80% 20.56% 17.22% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 24.41%
NOSH 1,401,526 1,385,841 1,105,110 1,103,283 680,400 570,365 567,218 16.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.49% 19.39% 12.71% 10.16% 13.30% -0.99% 11.96% -
ROE 8.35% 9.54% 7.74% 6.55% 5.07% -0.71% 4.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.04 81.64 98.63 92.92 60.85 45.79 61.54 5.32%
EPS 14.77 15.64 11.61 9.23 6.74 -0.83 5.52 17.80%
DPS 4.00 3.22 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.64 1.50 1.41 1.33 1.1621 1.178 7.01%
Adjusted Per Share Value based on latest NOSH - 1,103,283
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.61 72.63 69.97 65.81 26.58 16.77 22.41 22.44%
EPS 13.29 13.92 8.24 6.54 2.94 -0.30 2.01 36.96%
DPS 3.56 2.86 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.5925 1.459 1.0642 0.9986 0.5809 0.4255 0.4289 24.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.13 1.96 2.40 2.20 0.85 2.88 0.43 -
P/RPS 2.53 2.40 2.43 2.37 1.40 6.29 0.70 23.85%
P/EPS 14.42 12.53 20.67 23.83 12.61 -348.39 7.79 10.79%
EY 6.94 7.98 4.84 4.20 7.93 -0.29 12.84 -9.73%
DY 1.88 1.64 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.60 1.56 0.64 2.48 0.37 21.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 -
Price 2.10 2.13 2.97 2.22 0.80 2.51 0.49 -
P/RPS 2.50 2.61 3.01 2.39 1.31 5.48 0.80 20.89%
P/EPS 14.21 13.62 25.58 24.04 11.87 -303.63 8.87 8.16%
EY 7.04 7.34 3.91 4.16 8.42 -0.33 11.27 -7.53%
DY 1.90 1.51 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.98 1.57 0.60 2.16 0.42 18.93%

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