[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 55.79%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 886,158 459,915 1,250,056 876,863 518,857 251,227 1,206,023 -18.55%
PBT 248,481 121,079 320,112 224,629 137,447 71,503 281,858 -8.05%
Tax -62,584 -32,508 -88,999 -64,229 -34,727 -17,698 -81,584 -16.18%
NP 185,897 88,571 231,113 160,400 102,720 53,805 200,274 -4.84%
-
NP to SH 173,276 81,704 215,056 149,722 96,108 51,119 193,709 -7.15%
-
Tax Rate 25.19% 26.85% 27.80% 28.59% 25.27% 24.75% 28.95% -
Total Cost 700,261 371,344 1,018,943 716,463 416,137 197,422 1,005,749 -21.42%
-
Net Worth 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 8.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 70,096 - - - 55,070 -
Div Payout % - - 32.59% - - - 28.43% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,716,061 2,651,796 2,607,589 2,532,680 2,472,545 2,423,625 2,409,315 8.30%
NOSH 1,452,439 1,433,403 1,401,929 1,399,271 1,396,918 1,392,888 1,376,751 3.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.98% 19.26% 18.49% 18.29% 19.80% 21.42% 16.61% -
ROE 6.38% 3.08% 8.25% 5.91% 3.89% 2.11% 8.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.01 32.09 89.17 62.67 37.14 18.04 87.60 -21.41%
EPS 11.93 5.70 15.34 10.70 6.88 3.67 14.07 -10.40%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.87 1.85 1.86 1.81 1.77 1.74 1.75 4.51%
Adjusted Per Share Value based on latest NOSH - 1,403,534
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.89 29.52 80.25 56.29 33.31 16.13 77.42 -18.55%
EPS 11.12 5.25 13.81 9.61 6.17 3.28 12.44 -7.19%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.54 -
NAPS 1.7436 1.7023 1.674 1.6259 1.5873 1.5559 1.5467 8.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.69 2.86 2.60 2.40 2.13 2.20 2.18 -
P/RPS 4.41 8.91 2.92 3.83 5.73 12.20 2.49 46.33%
P/EPS 22.55 50.18 16.95 22.43 30.96 59.95 15.49 28.41%
EY 4.43 1.99 5.90 4.46 3.23 1.67 6.45 -22.13%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.83 -
P/NAPS 1.44 1.55 1.40 1.33 1.20 1.26 1.25 9.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 2.56 2.52 3.23 2.13 2.10 2.40 2.04 -
P/RPS 4.20 7.85 3.62 3.40 5.65 13.31 2.33 48.06%
P/EPS 21.46 44.21 21.06 19.91 30.52 65.40 14.50 29.83%
EY 4.66 2.26 4.75 5.02 3.28 1.53 6.90 -23.00%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.96 -
P/NAPS 1.37 1.36 1.74 1.18 1.19 1.38 1.17 11.08%

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