[IJMLAND] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1.47%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,097,405 1,617,356 1,177,805 1,131,391 1,089,950 1,025,158 414,011 31.03%
PBT 674,336 431,145 305,087 277,611 183,095 131,453 61,926 48.85%
Tax -147,289 -116,854 -87,303 -58,285 -44,515 -27,248 -6,852 66.70%
NP 527,047 314,291 217,784 219,326 138,580 104,205 55,074 45.68%
-
NP to SH 507,179 292,225 207,066 216,798 128,318 101,877 45,850 49.24%
-
Tax Rate 21.84% 27.10% 28.62% 21.00% 24.31% 20.73% 11.06% -
Total Cost 1,570,358 1,303,065 960,021 912,065 951,370 920,953 358,937 27.87%
-
Net Worth 3,339,823 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 24.30%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 93,519 70,555 55,495 44,564 22,096 - - -
Div Payout % 18.44% 24.14% 26.80% 20.56% 17.22% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,339,823 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 24.30%
NOSH 1,560,665 1,472,218 1,401,526 1,385,841 1,105,110 1,103,283 680,400 14.83%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 25.13% 19.43% 18.49% 19.39% 12.71% 10.16% 13.30% -
ROE 15.19% 10.61% 8.35% 9.54% 7.74% 6.55% 5.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 134.39 109.86 84.04 81.64 98.63 92.92 60.85 14.11%
EPS 32.50 19.85 14.77 15.64 11.61 9.23 6.74 29.96%
DPS 6.00 4.79 4.00 3.22 2.00 0.00 0.00 -
NAPS 2.14 1.87 1.77 1.64 1.50 1.41 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 1,401,526
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 134.64 103.83 75.61 72.63 69.97 65.81 26.58 31.03%
EPS 32.56 18.76 13.29 13.92 8.24 6.54 2.94 49.27%
DPS 6.00 4.53 3.56 2.86 1.42 0.00 0.00 -
NAPS 2.144 1.7673 1.5925 1.459 1.0642 0.9986 0.5809 24.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.31 2.69 2.13 1.96 2.40 2.20 0.85 -
P/RPS 2.46 2.45 2.53 2.40 2.43 2.37 1.40 9.84%
P/EPS 10.19 13.55 14.42 12.53 20.67 23.83 12.61 -3.48%
EY 9.82 7.38 6.94 7.98 4.84 4.20 7.93 3.62%
DY 1.81 1.78 1.88 1.64 0.83 0.00 0.00 -
P/NAPS 1.55 1.44 1.20 1.20 1.60 1.56 0.64 15.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 3.32 2.56 2.10 2.13 2.97 2.22 0.80 -
P/RPS 2.47 2.33 2.50 2.61 3.01 2.39 1.31 11.14%
P/EPS 10.22 12.90 14.21 13.62 25.58 24.04 11.87 -2.46%
EY 9.79 7.75 7.04 7.34 3.91 4.16 8.42 2.54%
DY 1.81 1.87 1.90 1.51 0.67 0.00 0.00 -
P/NAPS 1.55 1.37 1.19 1.30 1.98 1.57 0.60 17.12%

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