[IJMLAND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -199.42%
YoY- 94.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 349,058 328,066 241,347 33,073 30,693 28,916 32,048 51.47%
PBT 55,172 53,969 50,740 -1,596 -53,731 2,299 -86,767 -
Tax -13,420 -14,371 -23,695 -2,168 -15,208 1,624 88,108 -
NP 41,752 39,598 27,045 -3,764 -68,939 3,923 1,341 81.82%
-
NP to SH 31,328 31,890 27,045 -3,764 -68,939 3,923 -87,907 -
-
Tax Rate 24.32% 26.63% 46.70% - - -70.64% - -
Total Cost 307,306 288,468 214,302 36,837 99,632 24,993 30,707 49.26%
-
Net Worth 668,182 773,355 618,609 168,766 172,233 332,359 331,419 12.96%
Dividend
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 668,182 773,355 618,609 168,766 172,233 332,359 331,419 12.96%
NOSH 567,218 568,309 568,888 150,148 149,898 149,711 151,333 25.82%
Ratio Analysis
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.96% 12.07% 11.21% -11.38% -224.61% 13.57% 4.18% -
ROE 4.69% 4.12% 4.37% -2.23% -40.03% 1.18% -26.52% -
Per Share
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.54 57.73 42.42 22.03 20.48 19.31 21.18 20.37%
EPS 5.52 5.61 4.75 -2.51 -45.99 2.62 -58.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.3608 1.0874 1.124 1.149 2.22 2.19 -10.22%
Adjusted Per Share Value based on latest NOSH - 150,148
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.41 21.06 15.49 2.12 1.97 1.86 2.06 51.44%
EPS 2.01 2.05 1.74 -0.24 -4.43 0.25 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.4965 0.3971 0.1083 0.1106 0.2134 0.2128 12.96%
Price Multiplier on Financial Quarter End Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.43 0.40 1.06 1.08 0.61 0.85 0.73 -
P/RPS 0.70 0.69 2.50 4.90 2.98 4.40 3.45 -24.22%
P/EPS 7.79 7.13 22.30 -43.08 -1.33 32.44 -1.26 -
EY 12.84 14.03 4.48 -2.32 -75.39 3.08 -79.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.97 0.96 0.53 0.38 0.33 2.00%
Price Multiplier on Announcement Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 20/11/06 20/02/06 16/02/05 25/02/04 28/02/03 22/02/02 22/02/01 -
Price 0.49 0.43 1.03 1.50 0.60 0.92 0.86 -
P/RPS 0.80 0.74 2.43 6.81 2.93 4.76 4.06 -24.60%
P/EPS 8.87 7.66 21.67 -59.84 -1.30 35.11 -1.48 -
EY 11.27 13.05 4.62 -1.67 -76.65 2.85 -67.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.95 1.33 0.52 0.41 0.39 1.29%

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