[IJMLAND] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 6.47%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,046,243 1,250,054 1,206,024 1,162,222 1,101,058 671,010 295,205 38.06%
PBT 701,027 320,112 281,860 285,543 148,920 68,303 54,893 52.85%
Tax -148,310 -88,998 -80,969 -61,534 -33,870 -13,391 -5,280 74.30%
NP 552,717 231,114 200,891 224,009 115,050 54,912 49,613 49.41%
-
NP to SH 533,228 215,057 193,708 217,652 108,662 51,127 41,677 52.90%
-
Tax Rate 21.16% 27.80% 28.73% 21.55% 22.74% 19.61% 9.62% -
Total Cost 1,493,526 1,018,940 1,005,133 938,213 986,008 616,098 245,592 35.08%
-
Net Worth 3,288,772 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 29.58%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 93,519 70,555 55,495 44,564 22,096 - - -
Div Payout % 17.54% 32.81% 28.65% 20.47% 20.34% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,288,772 2,624,648 2,427,929 1,815,985 1,613,078 1,489,351 694,132 29.58%
NOSH 1,558,659 1,411,101 1,387,388 1,114,101 1,104,848 1,103,223 568,961 18.28%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.01% 18.49% 16.66% 19.27% 10.45% 8.18% 16.81% -
ROE 16.21% 8.19% 7.98% 11.99% 6.74% 3.43% 6.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.28 88.59 86.93 104.32 99.66 60.82 51.88 16.72%
EPS 34.21 15.24 13.96 19.54 9.84 4.63 7.33 29.25%
DPS 6.00 5.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 2.11 1.86 1.75 1.63 1.46 1.35 1.22 9.55%
Adjusted Per Share Value based on latest NOSH - 1,387,388
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.36 80.25 77.42 74.61 70.68 43.08 18.95 38.06%
EPS 34.23 13.81 12.44 13.97 6.98 3.28 2.68 52.86%
DPS 6.00 4.53 3.56 2.86 1.42 0.00 0.00 -
NAPS 2.1113 1.6849 1.5586 1.1658 1.0355 0.9561 0.4456 29.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.96 2.60 2.18 2.75 2.33 0.75 1.88 -
P/RPS 2.25 2.93 2.51 2.64 2.34 1.23 3.62 -7.61%
P/EPS 8.65 17.06 15.61 14.08 23.69 16.18 25.67 -16.57%
EY 11.56 5.86 6.40 7.10 4.22 6.18 3.90 19.84%
DY 2.03 1.92 1.83 1.45 0.86 0.00 0.00 -
P/NAPS 1.40 1.40 1.25 1.69 1.60 0.56 1.54 -1.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 -
Price 3.02 3.23 2.04 2.80 2.06 1.55 2.26 -
P/RPS 2.30 3.65 2.35 2.68 2.07 2.55 4.36 -10.10%
P/EPS 8.83 21.19 14.61 14.33 20.95 33.45 30.85 -18.81%
EY 11.33 4.72 6.84 6.98 4.77 2.99 3.24 23.18%
DY 1.99 1.55 1.96 1.43 0.97 0.00 0.00 -
P/NAPS 1.43 1.74 1.17 1.72 1.41 1.15 1.85 -4.19%

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