[IJMLAND] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 20.4%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,139,184 409,076 253,424 336,860 320,744 36,784 30,300 71.09%
PBT 161,936 58,776 35,228 57,980 64,720 8,124 6,448 61.17%
Tax -44,352 -15,568 -10,744 -15,104 -31,980 -2,824 -2,496 53.12%
NP 117,584 43,208 24,484 42,876 32,740 5,300 3,952 65.26%
-
NP to SH 106,628 32,380 17,536 33,308 32,740 5,300 3,952 62.89%
-
Tax Rate 27.39% 26.49% 30.50% 26.05% 49.41% 34.76% 38.71% -
Total Cost 1,021,600 365,868 228,940 293,984 288,004 31,484 26,348 71.87%
-
Net Worth 1,520,109 701,186 656,973 636,024 610,407 175,321 170,534 38.25%
Dividend
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,520,109 701,186 656,973 636,024 610,407 175,321 170,534 38.25%
NOSH 1,101,528 570,070 569,350 566,462 568,402 150,568 149,696 34.38%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.32% 10.56% 9.66% 12.73% 10.21% 14.41% 13.04% -
ROE 7.01% 4.62% 2.67% 5.24% 5.36% 3.02% 2.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 103.42 71.76 44.51 59.47 56.43 24.43 20.24 27.31%
EPS 9.68 5.68 3.08 5.84 5.76 3.52 2.64 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.23 1.1539 1.1228 1.0739 1.1644 1.1392 2.88%
Adjusted Per Share Value based on latest NOSH - 566,462
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 73.13 26.26 16.27 21.62 20.59 2.36 1.95 71.03%
EPS 6.85 2.08 1.13 2.14 2.10 0.34 0.25 63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9758 0.4501 0.4217 0.4083 0.3919 0.1125 0.1095 38.24%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.41 1.69 1.43 0.47 0.99 0.98 0.79 -
P/RPS 1.36 2.36 3.21 0.79 1.75 4.01 3.90 -14.44%
P/EPS 14.57 29.75 46.43 7.99 17.19 27.84 29.92 -10.10%
EY 6.87 3.36 2.15 12.51 5.82 3.59 3.34 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.24 0.42 0.92 0.84 0.69 5.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/08/09 26/08/08 24/08/07 15/11/05 22/11/04 14/11/03 21/11/02 -
Price 2.00 1.10 2.66 0.46 1.04 1.09 0.68 -
P/RPS 1.93 1.53 5.98 0.77 1.84 4.46 3.36 -7.88%
P/EPS 20.66 19.37 86.36 7.82 18.06 30.97 25.76 -3.21%
EY 4.84 5.16 1.16 12.78 5.54 3.23 3.88 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.89 2.31 0.41 0.97 0.94 0.60 13.95%

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