[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 38.47%
YoY- 100.08%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,094,150 1,009,404 1,162,223 1,110,820 1,155,812 1,459,824 1,101,058 -0.41%
PBT 228,438 227,720 285,544 303,630 244,304 323,396 148,921 32.97%
Tax -56,784 -59,120 -61,535 -62,881 -63,284 -85,796 -33,871 41.07%
NP 171,654 168,600 224,009 240,749 181,020 237,600 115,050 30.53%
-
NP to SH 165,502 163,036 217,653 231,528 167,208 214,180 108,663 32.34%
-
Tax Rate 24.86% 25.96% 21.55% 20.71% 25.90% 26.53% 22.74% -
Total Cost 922,496 840,804 938,214 870,070 974,792 1,222,224 986,008 -4.33%
-
Net Worth 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 22.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 44,305 - - - 22,063 -
Div Payout % - - 20.36% - - - 20.30% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 1,654,766 22.32%
NOSH 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 1,104,020 1,103,177 15.26%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.69% 16.70% 19.27% 21.67% 15.66% 16.28% 10.45% -
ROE 7.39% 7.48% 12.06% 12.84% 10.09% 13.20% 6.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.13 75.04 104.93 100.43 104.65 132.23 99.81 -13.60%
EPS 12.12 12.12 19.65 20.93 15.14 19.40 9.85 14.81%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.62 1.63 1.63 1.50 1.47 1.50 6.12%
Adjusted Per Share Value based on latest NOSH - 1,107,515
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.24 64.80 74.61 71.31 74.20 93.71 70.68 -0.41%
EPS 10.62 10.47 13.97 14.86 10.73 13.75 6.98 32.25%
DPS 0.00 0.00 2.84 0.00 0.00 0.00 1.42 -
NAPS 1.4376 1.399 1.159 1.1573 1.0635 1.0418 1.0623 22.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 2.84 2.75 2.86 2.40 2.15 2.33 -
P/RPS 2.45 3.78 2.62 2.85 2.29 1.63 2.33 3.40%
P/EPS 16.17 23.43 13.99 13.66 15.85 11.08 23.65 -22.37%
EY 6.18 4.27 7.15 7.32 6.31 9.02 4.23 28.72%
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.86 -
P/NAPS 1.20 1.75 1.69 1.75 1.60 1.46 1.55 -15.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 2.13 2.50 2.80 2.80 2.97 2.28 2.06 -
P/RPS 2.66 3.33 2.67 2.79 2.84 1.72 2.06 18.56%
P/EPS 17.57 20.63 14.25 13.38 19.62 11.75 20.91 -10.94%
EY 5.69 4.85 7.02 7.48 5.10 8.51 4.78 12.30%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.97 -
P/NAPS 1.30 1.54 1.72 1.72 1.98 1.55 1.37 -3.43%

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