[IJMLAND] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 14.69%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 349,058 353,935 357,464 328,066 293,369 289,340 277,465 16.51%
PBT 55,172 53,382 53,679 53,969 49,557 51,242 59,149 -4.53%
Tax -13,420 -12,210 -11,535 -14,371 -18,066 -22,285 -26,804 -36.92%
NP 41,752 41,172 42,144 39,598 31,491 28,957 32,345 18.53%
-
NP to SH 31,328 32,111 32,588 31,890 27,806 27,664 32,345 -2.10%
-
Tax Rate 24.32% 22.87% 21.49% 26.63% 36.45% 43.49% 45.32% -
Total Cost 307,306 312,763 315,320 288,468 261,878 260,383 245,120 16.25%
-
Net Worth 668,182 659,333 656,358 773,355 636,024 630,319 622,259 4.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 668,182 659,333 656,358 773,355 636,024 630,319 622,259 4.85%
NOSH 567,218 566,097 567,538 568,309 566,462 568,777 566,101 0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.96% 11.63% 11.79% 12.07% 10.73% 10.01% 11.66% -
ROE 4.69% 4.87% 4.96% 4.12% 4.37% 4.39% 5.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 61.54 62.52 62.98 57.73 51.79 50.87 49.01 16.37%
EPS 5.52 5.67 5.74 5.61 4.91 4.86 5.71 -2.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.1647 1.1565 1.3608 1.1228 1.1082 1.0992 4.71%
Adjusted Per Share Value based on latest NOSH - 568,309
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.41 22.72 22.95 21.06 18.83 18.57 17.81 16.53%
EPS 2.01 2.06 2.09 2.05 1.79 1.78 2.08 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.4233 0.4214 0.4965 0.4083 0.4046 0.3995 4.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.53 0.49 0.40 0.47 0.64 0.87 -
P/RPS 0.70 0.85 0.78 0.69 0.91 1.26 1.78 -46.29%
P/EPS 7.79 9.34 8.53 7.13 9.57 13.16 15.23 -36.01%
EY 12.84 10.70 11.72 14.03 10.44 7.60 6.57 56.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.42 0.29 0.42 0.58 0.79 -39.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 25/08/06 14/06/06 20/02/06 15/11/05 24/08/05 16/05/05 -
Price 0.49 0.50 0.53 0.43 0.46 0.49 0.70 -
P/RPS 0.80 0.80 0.84 0.74 0.89 0.96 1.43 -32.08%
P/EPS 8.87 8.81 9.23 7.66 9.37 10.07 12.25 -19.34%
EY 11.27 11.34 10.83 13.05 10.67 9.93 8.16 23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.46 0.32 0.41 0.44 0.64 -24.46%

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