[IJMLAND] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 12.62%
YoY- 95.17%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 241,347 187,403 116,413 47,298 33,073 32,530 30,909 291.14%
PBT 50,740 30,923 16,774 556 -1,596 5,974 5,555 334.04%
Tax -23,695 -17,624 -10,335 -3,845 -2,168 -2,188 -2,106 398.44%
NP 27,045 13,299 6,439 -3,289 -3,764 3,786 3,449 292.24%
-
NP to SH 27,045 13,299 6,439 -3,289 -3,764 3,786 3,449 292.24%
-
Tax Rate 46.70% 56.99% 61.61% 691.55% - 36.63% 37.91% -
Total Cost 214,302 174,104 109,974 50,587 36,837 28,744 27,460 291.00%
-
Net Worth 618,609 610,407 596,472 215,802 168,766 175,321 166,406 139.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 618,609 610,407 596,472 215,802 168,766 175,321 166,406 139.02%
NOSH 568,888 568,402 568,285 209,090 150,148 150,568 143,999 148.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.21% 7.10% 5.53% -6.95% -11.38% 11.64% 11.16% -
ROE 4.37% 2.18% 1.08% -1.52% -2.23% 2.16% 2.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.42 32.97 20.48 22.62 22.03 21.60 21.46 57.17%
EPS 4.75 2.34 1.13 -1.57 -2.51 2.51 2.40 57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0874 1.0739 1.0496 1.0321 1.124 1.1644 1.1556 -3.95%
Adjusted Per Share Value based on latest NOSH - 209,090
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.49 12.03 7.47 3.04 2.12 2.09 1.98 291.63%
EPS 1.74 0.85 0.41 -0.21 -0.24 0.24 0.22 294.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3971 0.3919 0.3829 0.1385 0.1083 0.1125 0.1068 139.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 0.99 1.02 1.48 1.08 0.98 0.75 -
P/RPS 2.50 3.00 4.98 6.54 4.90 4.54 3.49 -19.86%
P/EPS 22.30 42.31 90.02 -94.09 -43.08 38.97 31.31 -20.16%
EY 4.48 2.36 1.11 -1.06 -2.32 2.57 3.19 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.97 1.43 0.96 0.84 0.65 30.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 -
Price 1.03 1.04 1.00 1.10 1.50 1.09 1.06 -
P/RPS 2.43 3.15 4.88 4.86 6.81 5.05 4.94 -37.55%
P/EPS 21.67 44.45 88.26 -69.93 -59.84 43.35 44.26 -37.74%
EY 4.62 2.25 1.13 -1.43 -1.67 2.31 2.26 60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.95 1.07 1.33 0.94 0.92 2.15%

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