[IJMLAND] QoQ TTM Result on 31-Dec-2013 [#3]

Stock

[IJMLAND] IJM LAND BERHAD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Dec-2013 [#3]

Profit Trend

QoQ- 14.48%

YoY- 62.79%

Quarter Report

IJMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	2,097,405	2,058,101	2,046,243	1,728,254	1,617,356	1,458,742	1,250,054	41.15%
YoY %	1.91%	0.58%	18.40%	6.86%	10.87%	16.69%	-	-
Horiz. %	167.79%	164.64%	163.69%	138.25%	129.38%	116.69%	100.00%	-
PBT	674,336	695,311	701,027	477,961	431,145	369,688	320,112	64.25%
YoY %	-3.02%	-0.82%	46.67%	10.86%	16.62%	15.49%	-	-
Horiz. %	210.66%	217.21%	218.99%	149.31%	134.69%	115.49%	100.00%	-
Tax	-147,289	-147,730	-148,310	-121,187	-116,854	-103,808	-88,998	39.87%
YoY %	0.30%	0.39%	-22.38%	-3.71%	-12.57%	-16.64%	-	-
Horiz. %	165.50%	165.99%	166.64%	136.17%	131.30%	116.64%	100.00%	-
NP	527,047	547,581	552,717	356,774	314,291	265,880	231,114	73.16%
YoY %	-3.75%	-0.93%	54.92%	13.52%	18.21%	15.04%	-	-
Horiz. %	228.05%	236.93%	239.15%	154.37%	135.99%	115.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	507,179	528,365	533,228	334,525	292,225	245,642	215,057	77.08%
YoY %	-4.01%	-0.91%	59.40%	14.48%	18.96%	14.22%	-	-
Horiz. %	235.83%	245.69%	247.95%	155.55%	135.88%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.84%	21.25%	21.16%	25.35%	27.10%	28.08%	27.80%	-
YoY %	2.78%	0.43%	-16.53%	-6.46%	-3.49%	1.01%	-	-
Horiz. %	78.56%	76.44%	76.12%	91.19%	97.48%	101.01%	100.00%	-
Total Cost	1,570,358	1,510,520	1,493,526	1,371,480	1,303,065	1,192,862	1,018,940	33.38%
YoY %	3.96%	1.14%	8.90%	5.25%	9.24%	17.07%	-	-
Horiz. %	154.12%	148.24%	146.58%	134.60%	127.88%	117.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,339,823	3,273,146	3,288,772	3,010,015	2,753,048	2,651,796	2,624,648	17.40%
YoY %	2.04%	-0.48%	9.26%	9.33%	3.82%	1.03%	-	-
Horiz. %	127.25%	124.71%	125.30%	114.68%	104.89%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	93,519	93,519	93,519	70,555	70,555	70,555	70,555	20.64%
YoY %	0.00%	0.00%	32.55%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.55%	132.55%	132.55%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	18.44%	17.70%	17.54%	21.09%	24.14%	28.72%	32.81%	-
YoY %	4.18%	0.91%	-16.83%	-12.63%	-15.95%	-12.47%	-	-
Horiz. %	56.20%	53.95%	53.46%	64.28%	73.58%	87.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	3,339,823	3,273,146	3,288,772	3,010,015	2,753,048	2,651,796	2,624,648	17.40%
YoY %	2.04%	-0.48%	9.26%	9.33%	3.82%	1.03%	-	-
Horiz. %	127.25%	124.71%	125.30%	114.68%	104.89%	101.03%	100.00%	-
NOSH	1,560,665	1,558,641	1,558,659	1,559,593	1,472,218	1,433,403	1,411,101	6.94%
YoY %	0.13%	-0.00%	-0.06%	5.93%	2.71%	1.58%	-	-
Horiz. %	110.60%	110.46%	110.46%	110.52%	104.33%	101.58%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	25.13%	26.61%	27.01%	20.64%	19.43%	18.23%	18.49%	-
YoY %	-5.56%	-1.48%	30.86%	6.23%	6.58%	-1.41%	-	-
Horiz. %	135.91%	143.92%	146.08%	111.63%	105.08%	98.59%	100.00%	-
ROE	15.19%	16.14%	16.21%	11.11%	10.61%	9.26%	8.19%	-
YoY %	-5.89%	-0.43%	45.90%	4.71%	14.58%	13.06%	-	-
Horiz. %	185.47%	197.07%	197.92%	135.65%	129.55%	113.06%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	134.39	132.04	131.28	110.81	109.86	101.77	88.59	31.99%
YoY %	1.78%	0.58%	18.47%	0.86%	7.95%	14.88%	-	-
Horiz. %	151.70%	149.05%	148.19%	125.08%	124.01%	114.88%	100.00%	-
EPS	32.50	33.90	34.21	21.45	19.85	17.14	15.24	65.60%
YoY %	-4.13%	-0.91%	59.49%	8.06%	15.81%	12.47%	-	-
Horiz. %	213.25%	222.44%	224.48%	140.75%	130.25%	112.47%	100.00%	-
DPS	6.00	6.00	6.00	4.52	4.79	4.92	5.00	12.91%
YoY %	0.00%	0.00%	32.74%	-5.64%	-2.64%	-1.60%	-	-
Horiz. %	120.00%	120.00%	120.00%	90.40%	95.80%	98.40%	100.00%	-
NAPS	2.14	2.10	2.11	1.93	1.87	1.85	1.86	9.79%
YoY %	1.90%	-0.47%	9.33%	3.21%	1.08%	-0.54%	-	-
Horiz. %	115.05%	112.90%	113.44%	103.76%	100.54%	99.46%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,559,593
RPS	134.64	132.12	131.36	110.95	103.83	93.65	80.25	41.15%
YoY %	1.91%	0.58%	18.40%	6.86%	10.87%	16.70%	-	-
Horiz. %	167.78%	164.64%	163.69%	138.26%	129.38%	116.70%	100.00%	-
EPS	32.56	33.92	34.23	21.48	18.76	15.77	13.81	77.05%
YoY %	-4.01%	-0.91%	59.36%	14.50%	18.96%	14.19%	-	-
Horiz. %	235.77%	245.62%	247.86%	155.54%	135.84%	114.19%	100.00%	-
DPS	6.00	6.00	6.00	4.53	4.53	4.53	4.53	20.58%
YoY %	0.00%	0.00%	32.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.45%	132.45%	132.45%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.144	2.1012	2.1113	1.9323	1.7673	1.7023	1.6849	17.40%
YoY %	2.04%	-0.48%	9.26%	9.34%	3.82%	1.03%	-	-
Horiz. %	127.25%	124.71%	125.31%	114.68%	104.89%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	3.31	3.42	2.96	2.55	2.69	2.86	2.60	-
P/RPS	2.46	2.59	2.25	2.30	2.45	2.81	2.93	-10.99%
YoY %	-5.02%	15.11%	-2.17%	-6.12%	-12.81%	-4.10%	-	-
Horiz. %	83.96%	88.40%	76.79%	78.50%	83.62%	95.90%	100.00%	-
P/EPS	10.19	10.09	8.65	11.89	13.55	16.69	17.06	-29.05%
YoY %	0.99%	16.65%	-27.25%	-12.25%	-18.81%	-2.17%	-	-
Horiz. %	59.73%	59.14%	50.70%	69.70%	79.43%	97.83%	100.00%	-
EY	9.82	9.91	11.56	8.41	7.38	5.99	5.86	41.03%
YoY %	-0.91%	-14.27%	37.46%	13.96%	23.21%	2.22%	-	-
Horiz. %	167.58%	169.11%	197.27%	143.52%	125.94%	102.22%	100.00%	-
DY	1.81	1.75	2.03	1.77	1.78	1.72	1.92	-3.85%
YoY %	3.43%	-13.79%	14.69%	-0.56%	3.49%	-10.42%	-	-
Horiz. %	94.27%	91.15%	105.73%	92.19%	92.71%	89.58%	100.00%	-
P/NAPS	1.55	1.63	1.40	1.32	1.44	1.55	1.40	7.01%
YoY %	-4.91%	16.43%	6.06%	-8.33%	-7.10%	10.71%	-	-
Horiz. %	110.71%	116.43%	100.00%	94.29%	102.86%	110.71%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	-
Price	3.32	3.33	3.02	2.56	2.56	2.52	3.23	-
P/RPS	2.47	2.52	2.30	2.31	2.33	2.48	3.65	-22.90%
YoY %	-1.98%	9.57%	-0.43%	-0.86%	-6.05%	-32.05%	-	-
Horiz. %	67.67%	69.04%	63.01%	63.29%	63.84%	67.95%	100.00%	-
P/EPS	10.22	9.82	8.83	11.94	12.90	14.71	21.19	-38.47%
YoY %	4.07%	11.21%	-26.05%	-7.44%	-12.30%	-30.58%	-	-
Horiz. %	48.23%	46.34%	41.67%	56.35%	60.88%	69.42%	100.00%	-
EY	9.79	10.18	11.33	8.38	7.75	6.80	4.72	62.56%
YoY %	-3.83%	-10.15%	35.20%	8.13%	13.97%	44.07%	-	-
Horiz. %	207.42%	215.68%	240.04%	177.54%	164.19%	144.07%	100.00%	-
DY	1.81	1.80	1.99	1.77	1.87	1.95	1.55	10.88%
YoY %	0.56%	-9.55%	12.43%	-5.35%	-4.10%	25.81%	-	-
Horiz. %	116.77%	116.13%	128.39%	114.19%	120.65%	125.81%	100.00%	-
P/NAPS	1.55	1.59	1.43	1.33	1.37	1.36	1.74	-7.41%
YoY %	-2.52%	11.19%	7.52%	-2.92%	0.74%	-21.84%	-	-
Horiz. %	89.08%	91.38%	82.18%	76.44%	78.74%	78.16%	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