[IJMLAND] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -18.05%
YoY- 443.04%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,025,158 853,537 671,010 574,655 414,011 334,118 295,205 129.14%
PBT 131,453 94,093 68,303 53,312 61,926 60,780 54,893 78.89%
Tax -27,248 -20,587 -13,391 -6,995 -6,852 -6,486 -5,280 198.33%
NP 104,205 73,506 54,912 46,317 55,074 54,294 49,613 63.93%
-
NP to SH 101,877 69,689 51,127 37,573 45,850 45,424 41,677 81.36%
-
Tax Rate 20.73% 21.88% 19.61% 13.12% 11.06% 10.67% 9.62% -
Total Cost 920,953 780,031 616,098 528,338 358,937 279,824 245,592 141.17%
-
Net Worth 1,555,630 1,520,109 1,489,351 1,475,445 904,932 701,186 694,132 71.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,555,630 1,520,109 1,489,351 1,475,445 904,932 701,186 694,132 71.17%
NOSH 1,103,283 1,101,528 1,103,223 1,101,078 680,400 570,070 568,961 55.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.16% 8.61% 8.18% 8.06% 13.30% 16.25% 16.81% -
ROE 6.55% 4.58% 3.43% 2.55% 5.07% 6.48% 6.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.92 77.49 60.82 52.19 60.85 58.61 51.88 47.42%
EPS 9.23 6.33 4.63 3.41 6.74 7.97 7.33 16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.35 1.34 1.33 1.23 1.22 10.12%
Adjusted Per Share Value based on latest NOSH - 1,101,078
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.81 54.79 43.08 36.89 26.58 21.45 18.95 129.15%
EPS 6.54 4.47 3.28 2.41 2.94 2.92 2.68 81.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9986 0.9758 0.9561 0.9472 0.5809 0.4501 0.4456 71.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.20 1.41 0.75 0.65 0.85 1.69 1.88 -
P/RPS 2.37 1.82 1.23 1.25 1.40 2.88 3.62 -24.58%
P/EPS 23.83 22.29 16.18 19.05 12.61 21.21 25.67 -4.83%
EY 4.20 4.49 6.18 5.25 7.93 4.71 3.90 5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.02 0.56 0.49 0.64 1.37 1.54 0.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 -
Price 2.22 2.00 1.55 0.73 0.80 1.10 2.26 -
P/RPS 2.39 2.58 2.55 1.40 1.31 1.88 4.36 -32.99%
P/EPS 24.04 31.61 33.45 21.39 11.87 13.80 30.85 -15.30%
EY 4.16 3.16 2.99 4.67 8.42 7.24 3.24 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.15 0.54 0.60 0.89 1.85 -10.35%

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