[IJMLAND] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 36.31%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,101,058 1,081,418 1,025,158 853,537 671,010 574,655 414,011 92.06%
PBT 148,920 148,676 131,453 94,093 68,303 53,312 61,926 79.59%
Tax -33,870 -32,176 -27,248 -20,587 -13,391 -6,995 -6,852 190.46%
NP 115,050 116,500 104,205 73,506 54,912 46,317 55,074 63.48%
-
NP to SH 108,662 113,484 101,877 69,689 51,127 37,573 45,850 77.85%
-
Tax Rate 22.74% 21.64% 20.73% 21.88% 19.61% 13.12% 11.06% -
Total Cost 986,008 964,918 920,953 780,031 616,098 528,338 358,937 96.26%
-
Net Worth 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 1,475,445 904,932 47.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 22,096 - - - - - - -
Div Payout % 20.34% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,613,078 1,588,730 1,555,630 1,520,109 1,489,351 1,475,445 904,932 47.06%
NOSH 1,104,848 1,103,285 1,103,283 1,101,528 1,103,223 1,101,078 680,400 38.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.45% 10.77% 10.16% 8.61% 8.18% 8.06% 13.30% -
ROE 6.74% 7.14% 6.55% 4.58% 3.43% 2.55% 5.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.66 98.02 92.92 77.49 60.82 52.19 60.85 38.98%
EPS 9.84 10.29 9.23 6.33 4.63 3.41 6.74 28.72%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.41 1.38 1.35 1.34 1.33 6.42%
Adjusted Per Share Value based on latest NOSH - 1,101,528
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.68 69.42 65.81 54.79 43.08 36.89 26.58 92.05%
EPS 6.98 7.29 6.54 4.47 3.28 2.41 2.94 78.06%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0355 1.0199 0.9986 0.9758 0.9561 0.9472 0.5809 47.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.33 2.35 2.20 1.41 0.75 0.65 0.85 -
P/RPS 2.34 2.40 2.37 1.82 1.23 1.25 1.40 40.88%
P/EPS 23.69 22.85 23.83 22.29 16.18 19.05 12.61 52.31%
EY 4.22 4.38 4.20 4.49 6.18 5.25 7.93 -34.35%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.63 1.56 1.02 0.56 0.49 0.64 84.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 2.06 2.08 2.22 2.00 1.55 0.73 0.80 -
P/RPS 2.07 2.12 2.39 2.58 2.55 1.40 1.31 35.70%
P/EPS 20.95 20.22 24.04 31.61 33.45 21.39 11.87 46.09%
EY 4.77 4.95 4.16 3.16 2.99 4.67 8.42 -31.55%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 1.57 1.45 1.15 0.54 0.60 76.84%

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