[IJMLAND] QoQ 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- 19.17%
YoY- -2.84%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 426,243 459,915 373,192 358,006 267,629 251,227 366,069 10.66%
PBT 127,401 121,079 95,483 87,182 65,944 71,503 91,388 24.76%
Tax -30,075 -32,508 -24,770 -29,501 -17,029 -17,698 -32,312 -4.66%
NP 97,326 88,571 70,713 57,681 48,915 53,805 59,076 39.44%
-
NP to SH 91,572 81,704 65,334 53,615 44,989 51,119 55,773 39.13%
-
Tax Rate 23.61% 26.85% 25.94% 33.84% 25.82% 24.75% 35.36% -
Total Cost 328,917 371,344 302,479 300,325 218,714 197,422 306,993 4.70%
-
Net Worth 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 8.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 70,555 - - - 55,495 -
Div Payout % - - 107.99% - - - 99.50% -
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 2,753,048 2,651,796 2,624,648 2,540,396 2,480,701 2,423,625 2,427,929 8.73%
NOSH 1,472,218 1,433,403 1,411,101 1,403,534 1,401,526 1,392,888 1,387,388 4.03%
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 22.83% 19.26% 18.95% 16.11% 18.28% 21.42% 16.14% -
ROE 3.33% 3.08% 2.49% 2.11% 1.81% 2.11% 2.30% -
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 28.95 32.09 26.45 25.51 19.10 18.04 26.39 6.36%
EPS 6.22 5.70 4.63 3.82 3.21 3.67 4.02 33.73%
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 27.36 29.52 23.96 22.98 17.18 16.13 23.50 10.66%
EPS 5.88 5.25 4.19 3.44 2.89 3.28 3.58 39.16%
DPS 0.00 0.00 4.53 0.00 0.00 0.00 3.56 -
NAPS 1.7673 1.7023 1.6849 1.6308 1.5925 1.5559 1.5586 8.73%
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 9.29 8.91 9.83 9.41 11.15 12.20 8.26 8.14%
P/EPS 43.25 50.18 56.16 62.83 66.36 59.95 54.23 -13.98%
EY 2.31 1.99 1.78 1.59 1.51 1.67 1.84 16.35%
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 8.84 7.85 12.21 8.35 11.00 13.31 7.73 9.34%
P/EPS 41.16 44.21 69.76 55.76 65.42 65.40 50.75 -13.02%
EY 2.43 2.26 1.43 1.79 1.53 1.53 1.97 15.00%
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