[IJMLAND] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -18.05%
YoY- 443.04%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 1,169,063 1,078,803 1,081,418 574,655 236,319 325,487 277,465 23.72%
PBT 248,293 254,440 148,676 53,312 17,860 51,788 59,149 23.65%
Tax -63,030 -49,614 -32,176 -6,995 -11,067 -14,922 -26,804 13.49%
NP 185,263 204,826 116,500 46,317 6,793 36,866 32,345 29.47%
-
NP to SH 181,942 195,521 113,484 37,573 6,919 27,438 32,345 29.13%
-
Tax Rate 25.39% 19.50% 21.64% 13.12% 61.97% 28.81% 45.32% -
Total Cost 983,800 873,977 964,918 528,338 229,526 288,621 245,120 22.83%
-
Net Worth 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 622,259 21.57%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div 44,564 22,096 - - - - - -
Div Payout % 24.49% 11.30% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 622,259 21.57%
NOSH 1,386,557 1,107,515 1,103,285 1,101,078 568,746 566,474 566,101 14.17%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 15.85% 18.99% 10.77% 8.06% 2.87% 11.33% 11.66% -
ROE 7.81% 10.83% 7.14% 2.55% 1.02% 4.06% 5.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 84.31 97.41 98.02 52.19 41.55 57.46 49.01 8.36%
EPS 13.12 17.65 10.29 3.41 1.22 4.84 5.71 13.10%
DPS 3.21 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.63 1.44 1.34 1.1965 1.1918 1.0992 6.48%
Adjusted Per Share Value based on latest NOSH - 1,101,078
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 75.05 69.25 69.42 36.89 15.17 20.89 17.81 23.72%
EPS 11.68 12.55 7.29 2.41 0.44 1.76 2.08 29.09%
DPS 2.86 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4954 1.1589 1.0199 0.9472 0.4369 0.4334 0.3995 21.57%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 2.30 2.86 2.35 0.65 2.90 0.51 0.87 -
P/RPS 2.73 2.94 2.40 1.25 6.98 0.89 1.78 6.53%
P/EPS 17.53 16.20 22.85 19.05 238.38 10.53 15.23 2.10%
EY 5.71 6.17 4.38 5.25 0.42 9.50 6.57 -2.05%
DY 1.40 0.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.75 1.63 0.49 2.42 0.43 0.79 8.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 -
Price 2.18 2.80 2.08 0.73 2.39 0.86 0.70 -
P/RPS 2.59 2.87 2.12 1.40 5.75 1.50 1.43 9.18%
P/EPS 16.61 15.86 20.22 21.39 196.46 17.76 12.25 4.60%
EY 6.02 6.31 4.95 4.67 0.51 5.63 8.16 -4.40%
DY 1.47 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.72 1.44 0.54 2.00 0.72 0.64 11.05%

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