[IJMLAND] QoQ TTM Result on 30-Sep-2013 [#2]

Stock

[IJMLAND] IJM LAND BERHAD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- 18.96%

YoY- 41.13%

Quarter Report

IJMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	2,058,101	2,046,243	1,728,254	1,617,356	1,458,742	1,250,054	1,242,931	40.09%
YoY %	0.58%	18.40%	6.86%	10.87%	16.69%	0.57%	-	-
Horiz. %	165.58%	164.63%	139.05%	130.12%	117.36%	100.57%	100.00%	-
PBT	695,311	701,027	477,961	431,145	369,688	320,112	316,017	69.41%
YoY %	-0.82%	46.67%	10.86%	16.62%	15.49%	1.30%	-	-
Horiz. %	220.02%	221.83%	151.25%	136.43%	116.98%	101.30%	100.00%	-
Tax	-147,730	-148,310	-121,187	-116,854	-103,808	-88,998	-96,540	32.89%
YoY %	0.39%	-22.38%	-3.71%	-12.57%	-16.64%	7.81%	-	-
Horiz. %	153.02%	153.63%	125.53%	121.04%	107.53%	92.19%	100.00%	-
NP	547,581	552,717	356,774	314,291	265,880	231,114	219,477	84.26%
YoY %	-0.93%	54.92%	13.52%	18.21%	15.04%	5.30%	-	-
Horiz. %	249.49%	251.83%	162.56%	143.20%	121.14%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	528,365	533,228	334,525	292,225	245,642	215,057	205,496	88.00%
YoY %	-0.91%	59.40%	14.48%	18.96%	14.22%	4.65%	-	-
Horiz. %	257.12%	259.48%	162.79%	142.20%	119.54%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	21.16%	25.35%	27.10%	28.08%	27.80%	30.55%	-
YoY %	0.43%	-16.53%	-6.46%	-3.49%	1.01%	-9.00%	-	-
Horiz. %	69.56%	69.26%	82.98%	88.71%	91.91%	91.00%	100.00%	-
Total Cost	1,510,520	1,493,526	1,371,480	1,303,065	1,192,862	1,018,940	1,023,454	29.72%
YoY %	1.14%	8.90%	5.25%	9.24%	17.07%	-0.44%	-	-
Horiz. %	147.59%	145.93%	134.01%	127.32%	116.55%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,273,146	3,288,772	3,010,015	2,753,048	2,651,796	2,624,648	2,540,396	18.46%
YoY %	-0.48%	9.26%	9.33%	3.82%	1.03%	3.32%	-	-
Horiz. %	128.84%	129.46%	118.49%	108.37%	104.39%	103.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	93,519	93,519	70,555	70,555	70,555	70,555	55,495	41.74%
YoY %	0.00%	32.55%	0.00%	0.00%	0.00%	27.14%	-	-
Horiz. %	168.52%	168.52%	127.14%	127.14%	127.14%	127.14%	100.00%	-
Div Payout %	17.70%	17.54%	21.09%	24.14%	28.72%	32.81%	27.01%	-
YoY %	0.91%	-16.83%	-12.63%	-15.95%	-12.47%	21.47%	-	-
Horiz. %	65.53%	64.94%	78.08%	89.37%	106.33%	121.47%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	3,273,146	3,288,772	3,010,015	2,753,048	2,651,796	2,624,648	2,540,396	18.46%
YoY %	-0.48%	9.26%	9.33%	3.82%	1.03%	3.32%	-	-
Horiz. %	128.84%	129.46%	118.49%	108.37%	104.39%	103.32%	100.00%	-
NOSH	1,558,641	1,558,659	1,559,593	1,472,218	1,433,403	1,411,101	1,403,534	7.25%
YoY %	-0.00%	-0.06%	5.93%	2.71%	1.58%	0.54%	-	-
Horiz. %	111.05%	111.05%	111.12%	104.89%	102.13%	100.54%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	26.61%	27.01%	20.64%	19.43%	18.23%	18.49%	17.66%	-
YoY %	-1.48%	30.86%	6.23%	6.58%	-1.41%	4.70%	-	-
Horiz. %	150.68%	152.94%	116.87%	110.02%	103.23%	104.70%	100.00%	-
ROE	16.14%	16.21%	11.11%	10.61%	9.26%	8.19%	8.09%	-
YoY %	-0.43%	45.90%	4.71%	14.58%	13.06%	1.24%	-	-
Horiz. %	199.51%	200.37%	137.33%	131.15%	114.46%	101.24%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	132.04	131.28	110.81	109.86	101.77	88.59	88.56	30.60%
YoY %	0.58%	18.47%	0.86%	7.95%	14.88%	0.03%	-	-
Horiz. %	149.10%	148.24%	125.12%	124.05%	114.92%	100.03%	100.00%	-
EPS	33.90	34.21	21.45	19.85	17.14	15.24	14.64	75.29%
YoY %	-0.91%	59.49%	8.06%	15.81%	12.47%	4.10%	-	-
Horiz. %	231.56%	233.67%	146.52%	135.59%	117.08%	104.10%	100.00%	-
DPS	6.00	6.00	4.52	4.79	4.92	5.00	4.00	31.13%
YoY %	0.00%	32.74%	-5.64%	-2.64%	-1.60%	25.00%	-	-
Horiz. %	150.00%	150.00%	113.00%	119.75%	123.00%	125.00%	100.00%	-
NAPS	2.10	2.11	1.93	1.87	1.85	1.86	1.81	10.44%
YoY %	-0.47%	9.33%	3.21%	1.08%	-0.54%	2.76%	-	-
Horiz. %	116.02%	116.57%	106.63%	103.31%	102.21%	102.76%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,472,218
RPS	132.12	131.36	110.95	103.83	93.65	80.25	79.79	40.09%
YoY %	0.58%	18.40%	6.86%	10.87%	16.70%	0.58%	-	-
Horiz. %	165.58%	164.63%	139.05%	130.13%	117.37%	100.58%	100.00%	-
EPS	33.92	34.23	21.48	18.76	15.77	13.81	13.19	88.02%
YoY %	-0.91%	59.36%	14.50%	18.96%	14.19%	4.70%	-	-
Horiz. %	257.16%	259.51%	162.85%	142.23%	119.56%	104.70%	100.00%	-
DPS	6.00	6.00	4.53	4.53	4.53	4.53	3.56	41.75%
YoY %	0.00%	32.45%	0.00%	0.00%	0.00%	27.25%	-	-
Horiz. %	168.54%	168.54%	127.25%	127.25%	127.25%	127.25%	100.00%	-
NAPS	2.1012	2.1113	1.9323	1.7673	1.7023	1.6849	1.6308	18.46%
YoY %	-0.48%	9.26%	9.34%	3.82%	1.03%	3.32%	-	-
Horiz. %	128.84%	129.46%	118.49%	108.37%	104.38%	103.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	3.42	2.96	2.55	2.69	2.86	2.60	2.40	-
P/RPS	2.59	2.25	2.30	2.45	2.81	2.93	2.71	-2.98%
YoY %	15.11%	-2.17%	-6.12%	-12.81%	-4.10%	8.12%	-	-
Horiz. %	95.57%	83.03%	84.87%	90.41%	103.69%	108.12%	100.00%	-
P/EPS	10.09	8.65	11.89	13.55	16.69	17.06	16.39	-27.69%
YoY %	16.65%	-27.25%	-12.25%	-18.81%	-2.17%	4.09%	-	-
Horiz. %	61.56%	52.78%	72.54%	82.67%	101.83%	104.09%	100.00%	-
EY	9.91	11.56	8.41	7.38	5.99	5.86	6.10	38.31%
YoY %	-14.27%	37.46%	13.96%	23.21%	2.22%	-3.93%	-	-
Horiz. %	162.46%	189.51%	137.87%	120.98%	98.20%	96.07%	100.00%	-
DY	1.75	2.03	1.77	1.78	1.72	1.92	1.67	3.17%
YoY %	-13.79%	14.69%	-0.56%	3.49%	-10.42%	14.97%	-	-
Horiz. %	104.79%	121.56%	105.99%	106.59%	102.99%	114.97%	100.00%	-
P/NAPS	1.63	1.40	1.32	1.44	1.55	1.40	1.33	14.56%
YoY %	16.43%	6.06%	-8.33%	-7.10%	10.71%	5.26%	-	-
Horiz. %	122.56%	105.26%	99.25%	108.27%	116.54%	105.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	26/02/13	-
Price	3.33	3.02	2.56	2.56	2.52	3.23	2.13	-
P/RPS	2.52	2.30	2.31	2.33	2.48	3.65	2.41	3.02%
YoY %	9.57%	-0.43%	-0.86%	-6.05%	-32.05%	51.45%	-	-
Horiz. %	104.56%	95.44%	95.85%	96.68%	102.90%	151.45%	100.00%	-
P/EPS	9.82	8.83	11.94	12.90	14.71	21.19	14.55	-23.11%
YoY %	11.21%	-26.05%	-7.44%	-12.30%	-30.58%	45.64%	-	-
Horiz. %	67.49%	60.69%	82.06%	88.66%	101.10%	145.64%	100.00%	-
EY	10.18	11.33	8.38	7.75	6.80	4.72	6.87	30.06%
YoY %	-10.15%	35.20%	8.13%	13.97%	44.07%	-31.30%	-	-
Horiz. %	148.18%	164.92%	121.98%	112.81%	98.98%	68.70%	100.00%	-
DY	1.80	1.99	1.77	1.87	1.95	1.55	1.88	-2.86%
YoY %	-9.55%	12.43%	-5.35%	-4.10%	25.81%	-17.55%	-	-
Horiz. %	95.74%	105.85%	94.15%	99.47%	103.72%	82.45%	100.00%	-
P/NAPS	1.59	1.43	1.33	1.37	1.36	1.74	1.18	22.06%
YoY %	11.19%	7.52%	-2.92%	0.74%	-21.84%	47.46%	-	-
Horiz. %	134.75%	121.19%	112.71%	116.10%	115.25%	147.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos