[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -4.2%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,920,789 1,874,640 1,887,092 2,046,243 1,806,749 1,772,316 1,839,660 2.91%
PBT 502,385 443,578 461,452 701,028 509,972 496,962 484,316 2.46%
Tax -138,737 -123,124 -127,712 -148,311 -128,557 -125,168 -130,032 4.40%
NP 363,648 320,454 333,740 552,717 381,414 371,794 354,284 1.74%
-
NP to SH 321,960 294,454 307,364 533,228 358,922 346,552 326,816 -0.99%
-
Tax Rate 27.62% 27.76% 27.68% 21.16% 25.21% 25.19% 26.85% -
Total Cost 1,557,141 1,554,186 1,553,352 1,493,526 1,425,334 1,400,522 1,485,376 3.18%
-
Net Worth 3,429,528 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 18.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 90,326 - - - -
Div Payout % - - - 16.94% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,429,528 3,337,561 3,273,146 3,176,485 2,871,976 2,716,061 2,651,796 18.64%
NOSH 1,558,876 1,559,608 1,558,641 1,505,443 1,488,070 1,452,439 1,433,403 5.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.93% 17.09% 17.69% 27.01% 21.11% 20.98% 19.26% -
ROE 9.39% 8.82% 9.39% 16.79% 12.50% 12.76% 12.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 123.22 120.20 121.07 135.92 121.42 122.02 128.34 -2.67%
EPS 20.65 18.88 19.72 35.42 24.12 23.86 22.80 -6.37%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 2.10 2.11 1.93 1.87 1.85 12.20%
Adjusted Per Share Value based on latest NOSH - 1,560,665
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 123.31 120.34 121.14 131.36 115.99 113.78 118.10 2.91%
EPS 20.67 18.90 19.73 34.23 23.04 22.25 20.98 -0.98%
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 2.2016 2.1426 2.1012 2.0392 1.8437 1.7436 1.7023 18.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.35 3.31 3.42 2.96 2.55 2.69 2.86 -
P/RPS 2.72 2.75 2.82 2.18 2.10 2.20 2.23 14.11%
P/EPS 16.22 17.53 17.34 8.36 10.57 11.27 12.54 18.65%
EY 6.17 5.70 5.77 11.97 9.46 8.87 7.97 -15.64%
DY 0.00 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.63 1.40 1.32 1.44 1.55 -1.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 -
Price 3.70 3.32 3.33 3.02 2.56 2.56 2.52 -
P/RPS 3.00 2.76 2.75 2.22 2.11 2.10 1.96 32.71%
P/EPS 17.91 17.58 16.89 8.53 10.61 10.73 11.05 37.86%
EY 5.58 5.69 5.92 11.73 9.42 9.32 9.05 -27.49%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.68 1.55 1.59 1.43 1.33 1.37 1.36 15.08%

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