[IJMLAND] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -25.09%
YoY- -23.88%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,206,023 1,119,940 1,094,150 1,009,404 1,162,223 1,110,820 1,155,812 2.87%
PBT 281,858 253,961 228,438 227,720 285,544 303,630 244,304 9.99%
Tax -81,584 -65,697 -56,784 -59,120 -61,535 -62,881 -63,284 18.43%
NP 200,274 188,264 171,654 168,600 224,009 240,749 181,020 6.96%
-
NP to SH 193,709 183,914 165,502 163,036 217,653 231,528 167,208 10.29%
-
Tax Rate 28.95% 25.87% 24.86% 25.96% 21.55% 20.71% 25.90% -
Total Cost 1,005,749 931,676 922,496 840,804 938,214 870,070 974,792 2.10%
-
Net Worth 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 28.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 55,070 - - - 44,305 - - -
Div Payout % 28.43% - - - 20.36% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,409,315 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 28.33%
NOSH 1,376,751 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 15.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.61% 16.81% 15.69% 16.70% 19.27% 21.67% 15.66% -
ROE 8.04% 7.98% 7.39% 7.48% 12.06% 12.84% 10.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.60 81.60 80.13 75.04 104.93 100.43 104.65 -11.17%
EPS 14.07 13.40 12.12 12.12 19.65 20.93 15.14 -4.76%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.75 1.68 1.64 1.62 1.63 1.63 1.50 10.81%
Adjusted Per Share Value based on latest NOSH - 1,345,181
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.42 71.90 70.24 64.80 74.61 71.31 74.20 2.86%
EPS 12.44 11.81 10.62 10.47 13.97 14.86 10.73 10.35%
DPS 3.54 0.00 0.00 0.00 2.84 0.00 0.00 -
NAPS 1.5467 1.4802 1.4376 1.399 1.159 1.1573 1.0635 28.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.18 2.30 1.96 2.84 2.75 2.86 2.40 -
P/RPS 2.49 2.82 2.45 3.78 2.62 2.85 2.29 5.73%
P/EPS 15.49 17.16 16.17 23.43 13.99 13.66 15.85 -1.51%
EY 6.45 5.83 6.18 4.27 7.15 7.32 6.31 1.47%
DY 1.83 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 1.25 1.37 1.20 1.75 1.69 1.75 1.60 -15.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 -
Price 2.04 2.18 2.13 2.50 2.80 2.80 2.97 -
P/RPS 2.33 2.67 2.66 3.33 2.67 2.79 2.84 -12.35%
P/EPS 14.50 16.27 17.57 20.63 14.25 13.38 19.62 -18.24%
EY 6.90 6.15 5.69 4.85 7.02 7.48 5.10 22.30%
DY 1.96 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.17 1.30 1.30 1.54 1.72 1.72 1.98 -29.55%

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