[IJMLAND] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 19.6%
YoY- 1083.43%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 328,066 293,369 289,340 277,465 241,347 187,403 116,413 99.13%
PBT 53,969 49,557 51,242 59,149 50,740 30,923 16,774 117.47%
Tax -14,371 -18,066 -22,285 -26,804 -23,695 -17,624 -10,335 24.50%
NP 39,598 31,491 28,957 32,345 27,045 13,299 6,439 234.55%
-
NP to SH 31,890 27,806 27,664 32,345 27,045 13,299 6,439 189.70%
-
Tax Rate 26.63% 36.45% 43.49% 45.32% 46.70% 56.99% 61.61% -
Total Cost 288,468 261,878 260,383 245,120 214,302 174,104 109,974 89.86%
-
Net Worth 773,355 636,024 630,319 622,259 618,609 610,407 596,472 18.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 773,355 636,024 630,319 622,259 618,609 610,407 596,472 18.84%
NOSH 568,309 566,462 568,777 566,101 568,888 568,402 568,285 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.07% 10.73% 10.01% 11.66% 11.21% 7.10% 5.53% -
ROE 4.12% 4.37% 4.39% 5.20% 4.37% 2.18% 1.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 57.73 51.79 50.87 49.01 42.42 32.97 20.48 99.17%
EPS 5.61 4.91 4.86 5.71 4.75 2.34 1.13 190.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 1.1228 1.1082 1.0992 1.0874 1.0739 1.0496 18.84%
Adjusted Per Share Value based on latest NOSH - 566,101
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.06 18.83 18.57 17.81 15.49 12.03 7.47 99.19%
EPS 2.05 1.79 1.78 2.08 1.74 0.85 0.41 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.4083 0.4046 0.3995 0.3971 0.3919 0.3829 18.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.40 0.47 0.64 0.87 1.06 0.99 1.02 -
P/RPS 0.69 0.91 1.26 1.78 2.50 3.00 4.98 -73.12%
P/EPS 7.13 9.57 13.16 15.23 22.30 42.31 90.02 -81.47%
EY 14.03 10.44 7.60 6.57 4.48 2.36 1.11 440.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.58 0.79 0.97 0.92 0.97 -55.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 15/11/05 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 -
Price 0.43 0.46 0.49 0.70 1.03 1.04 1.00 -
P/RPS 0.74 0.89 0.96 1.43 2.43 3.15 4.88 -71.46%
P/EPS 7.66 9.37 10.07 12.25 21.67 44.45 88.26 -80.31%
EY 13.05 10.67 9.93 8.16 4.62 2.25 1.13 408.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.44 0.64 0.95 0.97 0.95 -51.49%

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