[IJMLAND] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 5.82%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,204,900 1,206,024 1,169,063 1,131,391 1,049,617 1,162,222 1,078,803 7.65%
PBT 296,433 281,860 248,293 277,611 261,624 285,543 254,440 10.73%
Tax -83,887 -80,969 -63,030 -58,285 -54,865 -61,534 -49,614 41.97%
NP 212,546 200,891 185,263 219,326 206,759 224,009 204,826 2.49%
-
NP to SH 204,068 193,708 181,942 216,798 204,866 217,652 195,521 2.89%
-
Tax Rate 28.30% 28.73% 25.39% 21.00% 20.97% 21.55% 19.50% -
Total Cost 992,354 1,005,133 983,800 912,065 842,858 938,213 873,977 8.84%
-
Net Worth 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 1,805,250 21.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 55,495 55,495 44,564 44,564 44,564 44,564 22,096 84.87%
Div Payout % 27.19% 28.65% 24.49% 20.56% 21.75% 20.47% 11.30% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,423,625 2,427,929 2,329,417 2,272,780 2,179,194 1,815,985 1,805,250 21.72%
NOSH 1,392,888 1,387,388 1,386,557 1,385,841 1,345,181 1,114,101 1,107,515 16.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.64% 16.66% 15.85% 19.39% 19.70% 19.27% 18.99% -
ROE 8.42% 7.98% 7.81% 9.54% 9.40% 11.99% 10.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 86.50 86.93 84.31 81.64 78.03 104.32 97.41 -7.62%
EPS 14.65 13.96 13.12 15.64 15.23 19.54 17.65 -11.68%
DPS 4.00 4.00 3.21 3.22 3.31 4.00 2.00 58.80%
NAPS 1.74 1.75 1.68 1.64 1.62 1.63 1.63 4.45%
Adjusted Per Share Value based on latest NOSH - 1,385,841
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.35 77.42 75.05 72.63 67.38 74.61 69.25 7.66%
EPS 13.10 12.44 11.68 13.92 13.15 13.97 12.55 2.90%
DPS 3.56 3.56 2.86 2.86 2.86 2.86 1.42 84.65%
NAPS 1.5559 1.5586 1.4954 1.459 1.399 1.1658 1.1589 21.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.18 2.30 1.96 2.84 2.75 2.86 -
P/RPS 2.54 2.51 2.73 2.40 3.64 2.64 2.94 -9.29%
P/EPS 15.02 15.61 17.53 12.53 18.65 14.08 16.20 -4.92%
EY 6.66 6.40 5.71 7.98 5.36 7.10 6.17 5.23%
DY 1.82 1.83 1.40 1.64 1.17 1.45 0.70 89.19%
P/NAPS 1.26 1.25 1.37 1.20 1.75 1.69 1.75 -19.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 2.40 2.04 2.18 2.13 2.50 2.80 2.80 -
P/RPS 2.77 2.35 2.59 2.61 3.20 2.68 2.87 -2.33%
P/EPS 16.38 14.61 16.61 13.62 16.42 14.33 15.86 2.17%
EY 6.10 6.84 6.02 7.34 6.09 6.98 6.31 -2.23%
DY 1.67 1.96 1.47 1.51 1.33 1.43 0.71 76.95%
P/NAPS 1.38 1.17 1.30 1.30 1.54 1.72 1.72 -13.66%

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