[IJMLAND] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -5.34%
YoY- 25.95%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,617,356 1,177,805 1,131,391 1,089,950 1,025,158 414,011 261,157 35.47%
PBT 431,145 305,087 277,611 183,095 131,453 61,926 7,601 95.89%
Tax -116,854 -87,303 -58,285 -44,515 -27,248 -6,852 -10,174 50.15%
NP 314,291 217,784 219,326 138,580 104,205 55,074 -2,573 -
-
NP to SH 292,225 207,066 216,798 128,318 101,877 45,850 -4,715 -
-
Tax Rate 27.10% 28.62% 21.00% 24.31% 20.73% 11.06% 133.85% -
Total Cost 1,303,065 960,021 912,065 951,370 920,953 358,937 263,730 30.47%
-
Net Worth 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 26.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 70,555 55,495 44,564 22,096 - - - -
Div Payout % 24.14% 26.80% 20.56% 17.22% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 662,822 26.75%
NOSH 1,472,218 1,401,526 1,385,841 1,105,110 1,103,283 680,400 570,365 17.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.43% 18.49% 19.39% 12.71% 10.16% 13.30% -0.99% -
ROE 10.61% 8.35% 9.54% 7.74% 6.55% 5.07% -0.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 109.86 84.04 81.64 98.63 92.92 60.85 45.79 15.68%
EPS 19.85 14.77 15.64 11.61 9.23 6.74 -0.83 -
DPS 4.79 4.00 3.22 2.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.64 1.50 1.41 1.33 1.1621 8.24%
Adjusted Per Share Value based on latest NOSH - 1,105,110
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 103.83 75.61 72.63 69.97 65.81 26.58 16.77 35.47%
EPS 18.76 13.29 13.92 8.24 6.54 2.94 -0.30 -
DPS 4.53 3.56 2.86 1.42 0.00 0.00 0.00 -
NAPS 1.7673 1.5925 1.459 1.0642 0.9986 0.5809 0.4255 26.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.69 2.13 1.96 2.40 2.20 0.85 2.88 -
P/RPS 2.45 2.53 2.40 2.43 2.37 1.40 6.29 -14.52%
P/EPS 13.55 14.42 12.53 20.67 23.83 12.61 -348.39 -
EY 7.38 6.94 7.98 4.84 4.20 7.93 -0.29 -
DY 1.78 1.88 1.64 0.83 0.00 0.00 0.00 -
P/NAPS 1.44 1.20 1.20 1.60 1.56 0.64 2.48 -8.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 -
Price 2.56 2.10 2.13 2.97 2.22 0.80 2.51 -
P/RPS 2.33 2.50 2.61 3.01 2.39 1.31 5.48 -13.27%
P/EPS 12.90 14.21 13.62 25.58 24.04 11.87 -303.63 -
EY 7.75 7.04 7.34 3.91 4.16 8.42 -0.33 -
DY 1.87 1.90 1.51 0.67 0.00 0.00 0.00 -
P/NAPS 1.37 1.19 1.30 1.98 1.57 0.60 2.16 -7.30%

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