[IJMLAND] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -6.17%
YoY- 226.61%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 84,215 87,603 58,388 63,163 80,186 75,728 22,270 142.52%
PBT 14,495 8,957 11,776 14,329 16,180 16,864 3,367 164.40%
Tax -3,776 -2,545 -5,096 -6,649 -7,995 -7,064 -1,987 53.36%
NP 10,719 6,412 6,680 7,680 8,185 9,800 1,380 291.71%
-
NP to SH 8,327 5,119 6,680 7,680 8,185 9,800 1,380 231.07%
-
Tax Rate 26.05% 28.41% 43.27% 46.40% 49.41% 41.89% 59.01% -
Total Cost 73,496 81,191 51,708 55,483 72,001 65,928 20,890 131.14%
-
Net Worth 636,024 630,319 622,259 618,609 610,407 596,472 215,802 105.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 636,024 630,319 622,259 618,609 610,407 596,472 215,802 105.42%
NOSH 566,462 568,777 566,101 568,888 568,402 568,285 209,090 94.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.73% 7.32% 11.44% 12.16% 10.21% 12.94% 6.20% -
ROE 1.31% 0.81% 1.07% 1.24% 1.34% 1.64% 0.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.87 15.40 10.31 11.10 14.11 13.33 10.65 24.89%
EPS 1.46 0.90 1.18 1.35 1.44 1.72 0.66 69.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1228 1.1082 1.0992 1.0874 1.0739 1.0496 1.0321 5.77%
Adjusted Per Share Value based on latest NOSH - 568,888
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.41 5.62 3.75 4.05 5.15 4.86 1.43 142.59%
EPS 0.53 0.33 0.43 0.49 0.53 0.63 0.09 225.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4083 0.4046 0.3995 0.3971 0.3919 0.3829 0.1385 105.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.64 0.87 1.06 0.99 1.02 1.48 -
P/RPS 3.16 4.16 8.44 9.55 7.02 7.65 13.90 -62.71%
P/EPS 31.97 71.11 73.73 78.52 68.75 59.15 224.24 -72.67%
EY 3.13 1.41 1.36 1.27 1.45 1.69 0.45 263.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.79 0.97 0.92 0.97 1.43 -55.78%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 -
Price 0.46 0.49 0.70 1.03 1.04 1.00 1.10 -
P/RPS 3.09 3.18 6.79 9.28 7.37 7.50 10.33 -55.23%
P/EPS 31.29 54.44 59.32 76.30 72.22 57.99 166.67 -67.17%
EY 3.20 1.84 1.69 1.31 1.38 1.72 0.60 204.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.64 0.95 0.97 0.95 1.07 -47.21%

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