[IJMLAND] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.39%
YoY- 202.04%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,242,931 1,169,063 1,078,803 1,081,418 574,655 236,319 325,487 24.99%
PBT 316,017 248,293 254,440 148,676 53,312 17,860 51,788 35.14%
Tax -96,540 -63,030 -49,614 -32,176 -6,995 -11,067 -14,922 36.46%
NP 219,477 185,263 204,826 116,500 46,317 6,793 36,866 34.58%
-
NP to SH 205,496 181,942 195,521 113,484 37,573 6,919 27,438 39.83%
-
Tax Rate 30.55% 25.39% 19.50% 21.64% 13.12% 61.97% 28.81% -
Total Cost 1,023,454 983,800 873,977 964,918 528,338 229,526 288,621 23.46%
-
Net Worth 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 24.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 55,495 44,564 22,096 - - - - -
Div Payout % 27.01% 24.49% 11.30% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 675,124 24.69%
NOSH 1,403,534 1,386,557 1,107,515 1,103,285 1,101,078 568,746 566,474 16.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.66% 15.85% 18.99% 10.77% 8.06% 2.87% 11.33% -
ROE 8.09% 7.81% 10.83% 7.14% 2.55% 1.02% 4.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.56 84.31 97.41 98.02 52.19 41.55 57.46 7.46%
EPS 14.64 13.12 17.65 10.29 3.41 1.22 4.84 20.23%
DPS 4.00 3.21 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.63 1.44 1.34 1.1965 1.1918 7.20%
Adjusted Per Share Value based on latest NOSH - 1,103,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.79 75.05 69.25 69.42 36.89 15.17 20.89 25.00%
EPS 13.19 11.68 12.55 7.29 2.41 0.44 1.76 39.84%
DPS 3.56 2.86 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.6308 1.4954 1.1589 1.0199 0.9472 0.4369 0.4334 24.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.30 2.86 2.35 0.65 2.90 0.51 -
P/RPS 2.71 2.73 2.94 2.40 1.25 6.98 0.89 20.37%
P/EPS 16.39 17.53 16.20 22.85 19.05 238.38 10.53 7.64%
EY 6.10 5.71 6.17 4.38 5.25 0.42 9.50 -7.11%
DY 1.67 1.40 0.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.75 1.63 0.49 2.42 0.43 20.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 -
Price 2.13 2.18 2.80 2.08 0.73 2.39 0.86 -
P/RPS 2.41 2.59 2.87 2.12 1.40 5.75 1.50 8.21%
P/EPS 14.55 16.61 15.86 20.22 21.39 196.46 17.76 -3.26%
EY 6.87 6.02 6.31 4.95 4.67 0.51 5.63 3.37%
DY 1.88 1.47 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.72 1.44 0.54 2.00 0.72 8.57%

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