[IJMLAND] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -0.33%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,131,773 1,728,254 1,242,931 1,169,063 1,078,803 1,081,418 574,655 24.40%
PBT 695,338 477,961 316,017 248,293 254,440 148,676 53,312 53.39%
Tax -155,946 -121,187 -96,540 -63,030 -49,614 -32,176 -6,995 67.72%
NP 539,392 356,774 219,477 185,263 204,826 116,500 46,317 50.52%
-
NP to SH 505,507 334,525 205,496 181,942 195,521 113,484 37,573 54.18%
-
Tax Rate 22.43% 25.35% 30.55% 25.39% 19.50% 21.64% 13.12% -
Total Cost 1,592,381 1,371,480 1,023,454 983,800 873,977 964,918 528,338 20.17%
-
Net Worth 3,427,018 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 15.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 93,519 70,555 55,495 44,564 22,096 - - -
Div Payout % 18.50% 21.09% 27.01% 24.49% 11.30% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,427,018 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 15.07%
NOSH 1,557,735 1,559,593 1,403,534 1,386,557 1,107,515 1,103,285 1,101,078 5.95%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.30% 20.64% 17.66% 15.85% 18.99% 10.77% 8.06% -
ROE 14.75% 11.11% 8.09% 7.81% 10.83% 7.14% 2.55% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.85 110.81 88.56 84.31 97.41 98.02 52.19 17.42%
EPS 32.45 21.45 14.64 13.12 17.65 10.29 3.41 45.54%
DPS 6.00 4.52 4.00 3.21 2.00 0.00 0.00 -
NAPS 2.20 1.93 1.81 1.68 1.63 1.44 1.34 8.61%
Adjusted Per Share Value based on latest NOSH - 1,557,735
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.85 110.95 79.79 75.05 69.25 69.42 36.89 24.40%
EPS 32.45 21.48 13.19 11.68 12.55 7.29 2.41 54.21%
DPS 6.00 4.53 3.56 2.86 1.42 0.00 0.00 -
NAPS 2.20 1.9323 1.6308 1.4954 1.1589 1.0199 0.9472 15.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.35 2.55 2.40 2.30 2.86 2.35 0.65 -
P/RPS 2.45 2.30 2.71 2.73 2.94 2.40 1.25 11.86%
P/EPS 10.32 11.89 16.39 17.53 16.20 22.85 19.05 -9.70%
EY 9.69 8.41 6.10 5.71 6.17 4.38 5.25 10.74%
DY 1.79 1.77 1.67 1.40 0.70 0.00 0.00 -
P/NAPS 1.52 1.32 1.33 1.37 1.75 1.63 0.49 20.75%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 -
Price 3.70 2.56 2.13 2.18 2.80 2.08 0.73 -
P/RPS 2.70 2.31 2.41 2.59 2.87 2.12 1.40 11.56%
P/EPS 11.40 11.94 14.55 16.61 15.86 20.22 21.39 -9.95%
EY 8.77 8.38 6.87 6.02 6.31 4.95 4.67 11.06%
DY 1.62 1.77 1.88 1.47 0.71 0.00 0.00 -
P/NAPS 1.68 1.33 1.18 1.30 1.72 1.44 0.54 20.81%

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