[IJMLAND] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -5.99%
YoY- 100.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,119,940 1,094,150 1,009,404 1,162,223 1,110,820 1,155,812 1,459,824 -16.15%
PBT 253,961 228,438 227,720 285,544 303,630 244,304 323,396 -14.84%
Tax -65,697 -56,784 -59,120 -61,535 -62,881 -63,284 -85,796 -16.26%
NP 188,264 171,654 168,600 224,009 240,749 181,020 237,600 -14.33%
-
NP to SH 183,914 165,502 163,036 217,653 231,528 167,208 214,180 -9.63%
-
Tax Rate 25.87% 24.86% 25.96% 21.55% 20.71% 25.90% 26.53% -
Total Cost 931,676 922,496 840,804 938,214 870,070 974,792 1,222,224 -16.51%
-
Net Worth 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 26.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 44,305 - - - -
Div Payout % - - - 20.36% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,305,795 2,239,466 2,179,194 1,805,467 1,802,821 1,656,618 1,622,910 26.30%
NOSH 1,372,497 1,365,528 1,345,181 1,107,648 1,106,025 1,104,412 1,104,020 15.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.81% 15.69% 16.70% 19.27% 21.67% 15.66% 16.28% -
ROE 7.98% 7.39% 7.48% 12.06% 12.84% 10.09% 13.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.60 80.13 75.04 104.93 100.43 104.65 132.23 -27.45%
EPS 13.40 12.12 12.12 19.65 20.93 15.14 19.40 -21.80%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.62 1.63 1.63 1.50 1.47 9.28%
Adjusted Per Share Value based on latest NOSH - 1,114,101
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.90 70.24 64.80 74.61 71.31 74.20 93.71 -16.14%
EPS 11.81 10.62 10.47 13.97 14.86 10.73 13.75 -9.61%
DPS 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
NAPS 1.4802 1.4376 1.399 1.159 1.1573 1.0635 1.0418 26.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.30 1.96 2.84 2.75 2.86 2.40 2.15 -
P/RPS 2.82 2.45 3.78 2.62 2.85 2.29 1.63 43.97%
P/EPS 17.16 16.17 23.43 13.99 13.66 15.85 11.08 33.75%
EY 5.83 6.18 4.27 7.15 7.32 6.31 9.02 -25.18%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 1.37 1.20 1.75 1.69 1.75 1.60 1.46 -4.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 -
Price 2.18 2.13 2.50 2.80 2.80 2.97 2.28 -
P/RPS 2.67 2.66 3.33 2.67 2.79 2.84 1.72 33.95%
P/EPS 16.27 17.57 20.63 14.25 13.38 19.62 11.75 24.15%
EY 6.15 5.69 4.85 7.02 7.48 5.10 8.51 -19.42%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 1.54 1.72 1.72 1.98 1.55 -11.03%

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