[IJMLAND] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 425.03%
YoY- -26.83%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,178,028 469,732 232,120 326,824 364,150 286,698 36,830 82.63%
PBT 175,956 49,654 35,588 49,888 66,470 61,018 -6,914 -
Tax -41,996 -14,280 -11,136 -16,410 -13,458 -29,288 -2,568 62.53%
NP 133,960 35,374 24,452 33,478 53,012 31,730 -9,482 -
-
NP to SH 127,896 26,396 18,122 24,372 40,184 31,730 -9,482 -
-
Tax Rate 23.87% 28.76% 31.29% 32.89% 20.25% 48.00% - -
Total Cost 1,044,068 434,358 207,668 293,346 311,138 254,968 46,312 71.85%
-
Net Worth 1,554,597 827,987 662,250 668,182 772,350 618,336 168,635 47.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,554,597 827,987 662,250 668,182 772,350 618,336 168,635 47.11%
NOSH 1,102,551 622,547 569,874 567,218 567,570 568,638 150,031 41.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.37% 7.53% 10.53% 10.24% 14.56% 11.07% -25.75% -
ROE 8.23% 3.19% 2.74% 3.65% 5.20% 5.13% -5.62% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.85 75.45 40.73 57.62 64.16 50.42 24.55 29.12%
EPS 11.60 4.24 3.18 4.28 7.08 5.58 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.1621 1.178 1.3608 1.0874 1.124 4.01%
Adjusted Per Share Value based on latest NOSH - 567,218
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.62 30.15 14.90 20.98 23.38 18.40 2.36 82.68%
EPS 8.21 1.69 1.16 1.56 2.58 2.04 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.998 0.5315 0.4251 0.4289 0.4958 0.3969 0.1083 47.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/12/05 31/12/04 31/12/03 -
Price 2.20 0.85 2.88 0.43 0.40 1.06 1.08 -
P/RPS 2.06 1.13 7.07 0.75 0.62 2.10 4.40 -12.35%
P/EPS 18.97 20.05 90.57 10.01 5.65 19.00 -17.09 -
EY 5.27 4.99 1.10 9.99 17.70 5.26 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.64 2.48 0.37 0.29 0.97 0.96 8.80%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/11/09 25/11/08 28/11/07 20/11/06 20/02/06 16/02/05 25/02/04 -
Price 2.22 0.80 2.51 0.49 0.43 1.03 1.50 -
P/RPS 2.08 1.06 6.16 0.85 0.67 2.04 6.11 -17.07%
P/EPS 19.14 18.87 78.93 11.40 6.07 18.46 -23.73 -
EY 5.23 5.30 1.27 8.77 16.47 5.42 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.60 2.16 0.42 0.32 0.95 1.33 2.92%

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