[IJMLAND] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 36.07%
YoY- 22.67%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,206,024 1,162,222 1,101,058 671,010 295,205 308,509 357,464 22.44%
PBT 281,860 285,543 148,920 68,303 54,893 14,752 53,679 31.80%
Tax -80,969 -61,534 -33,870 -13,391 -5,280 -12,812 -11,535 38.33%
NP 200,891 224,009 115,050 54,912 49,613 1,940 42,144 29.69%
-
NP to SH 193,708 217,652 108,662 51,127 41,677 -1,554 32,588 34.55%
-
Tax Rate 28.73% 21.55% 22.74% 19.61% 9.62% 86.85% 21.49% -
Total Cost 1,005,133 938,213 986,008 616,098 245,592 306,569 315,320 21.29%
-
Net Worth 2,427,929 1,815,985 1,613,078 1,489,351 694,132 651,832 656,358 24.33%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 55,495 44,564 22,096 - - - - -
Div Payout % 28.65% 20.47% 20.34% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,427,929 1,815,985 1,613,078 1,489,351 694,132 651,832 656,358 24.33%
NOSH 1,387,388 1,114,101 1,104,848 1,103,223 568,961 568,789 567,538 16.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.66% 19.27% 10.45% 8.18% 16.81% 0.63% 11.79% -
ROE 7.98% 11.99% 6.74% 3.43% 6.00% -0.24% 4.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.93 104.32 99.66 60.82 51.88 54.24 62.98 5.51%
EPS 13.96 19.54 9.84 4.63 7.33 -0.27 5.74 15.94%
DPS 4.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.63 1.46 1.35 1.22 1.146 1.1565 7.14%
Adjusted Per Share Value based on latest NOSH - 1,103,223
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 77.42 74.61 70.68 43.08 18.95 19.80 22.95 22.44%
EPS 12.44 13.97 6.98 3.28 2.68 -0.10 2.09 34.58%
DPS 3.56 2.86 1.42 0.00 0.00 0.00 0.00 -
NAPS 1.5586 1.1658 1.0355 0.9561 0.4456 0.4184 0.4214 24.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.18 2.75 2.33 0.75 1.88 1.07 0.49 -
P/RPS 2.51 2.64 2.34 1.23 3.62 1.97 0.78 21.48%
P/EPS 15.61 14.08 23.69 16.18 25.67 -391.64 8.53 10.58%
EY 6.40 7.10 4.22 6.18 3.90 -0.26 11.72 -9.58%
DY 1.83 1.45 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 1.60 0.56 1.54 0.93 0.42 19.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 28/05/07 14/06/06 -
Price 2.04 2.80 2.06 1.55 2.26 1.05 0.53 -
P/RPS 2.35 2.68 2.07 2.55 4.36 1.94 0.84 18.68%
P/EPS 14.61 14.33 20.95 33.45 30.85 -384.32 9.23 7.94%
EY 6.84 6.98 4.77 2.99 3.24 -0.26 10.83 -7.36%
DY 1.96 1.43 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.72 1.41 1.15 1.85 0.92 0.46 16.81%

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