[IJMLAND] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 52.37%
YoY- 72.29%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,728,254 1,242,931 1,169,063 1,078,803 1,081,418 574,655 236,319 39.27%
PBT 477,961 316,017 248,293 254,440 148,676 53,312 17,860 72.86%
Tax -121,187 -96,540 -63,030 -49,614 -32,176 -6,995 -11,067 48.96%
NP 356,774 219,477 185,263 204,826 116,500 46,317 6,793 93.40%
-
NP to SH 334,525 205,496 181,942 195,521 113,484 37,573 6,919 90.75%
-
Tax Rate 25.35% 30.55% 25.39% 19.50% 21.64% 13.12% 61.97% -
Total Cost 1,371,480 1,023,454 983,800 873,977 964,918 528,338 229,526 34.67%
-
Net Worth 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 28.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 70,555 55,495 44,564 22,096 - - - -
Div Payout % 21.09% 27.01% 24.49% 11.30% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 680,504 28.09%
NOSH 1,559,593 1,403,534 1,386,557 1,107,515 1,103,285 1,101,078 568,746 18.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.64% 17.66% 15.85% 18.99% 10.77% 8.06% 2.87% -
ROE 11.11% 8.09% 7.81% 10.83% 7.14% 2.55% 1.02% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 110.81 88.56 84.31 97.41 98.02 52.19 41.55 17.74%
EPS 21.45 14.64 13.12 17.65 10.29 3.41 1.22 61.18%
DPS 4.52 4.00 3.21 2.00 0.00 0.00 0.00 -
NAPS 1.93 1.81 1.68 1.63 1.44 1.34 1.1965 8.28%
Adjusted Per Share Value based on latest NOSH - 1,107,515
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 110.95 79.79 75.05 69.25 69.42 36.89 15.17 39.28%
EPS 21.48 13.19 11.68 12.55 7.29 2.41 0.44 91.06%
DPS 4.53 3.56 2.86 1.42 0.00 0.00 0.00 -
NAPS 1.9323 1.6308 1.4954 1.1589 1.0199 0.9472 0.4369 28.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.55 2.40 2.30 2.86 2.35 0.65 2.90 -
P/RPS 2.30 2.71 2.73 2.94 2.40 1.25 6.98 -16.87%
P/EPS 11.89 16.39 17.53 16.20 22.85 19.05 238.38 -39.30%
EY 8.41 6.10 5.71 6.17 4.38 5.25 0.42 64.71%
DY 1.77 1.67 1.40 0.70 0.00 0.00 0.00 -
P/NAPS 1.32 1.33 1.37 1.75 1.63 0.49 2.42 -9.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 -
Price 2.56 2.13 2.18 2.80 2.08 0.73 2.39 -
P/RPS 2.31 2.41 2.59 2.87 2.12 1.40 5.75 -14.08%
P/EPS 11.94 14.55 16.61 15.86 20.22 21.39 196.46 -37.27%
EY 8.38 6.87 6.02 6.31 4.95 4.67 0.51 59.37%
DY 1.77 1.88 1.47 0.71 0.00 0.00 0.00 -
P/NAPS 1.33 1.18 1.30 1.72 1.44 0.54 2.00 -6.56%

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