[IJMLAND] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.86%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,920,789 1,806,749 1,169,150 1,119,940 1,110,820 1,140,492 593,281 21.61%
PBT 502,385 509,972 299,505 253,961 303,630 162,937 55,770 44.22%
Tax -138,737 -128,557 -85,638 -65,697 -62,881 -41,890 -16,841 42.09%
NP 363,648 381,414 213,866 188,264 240,749 121,046 38,929 45.09%
-
NP to SH 321,960 358,922 199,629 183,914 231,528 115,716 32,572 46.47%
-
Tax Rate 27.62% 25.21% 28.59% 25.87% 20.71% 25.71% 30.20% -
Total Cost 1,557,141 1,425,334 955,284 931,676 870,070 1,019,445 554,352 18.77%
-
Net Worth 3,429,528 2,871,976 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 21.74%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,429,528 2,871,976 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 21.74%
NOSH 1,558,876 1,488,070 1,399,271 1,372,497 1,106,025 1,102,757 785,498 12.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.93% 21.11% 18.29% 16.81% 21.67% 10.61% 6.56% -
ROE 9.39% 12.50% 7.88% 7.98% 12.84% 7.29% 3.09% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 123.22 121.42 83.55 81.60 100.43 103.42 75.53 8.49%
EPS 20.65 24.12 14.27 13.40 20.93 10.49 4.15 30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.93 1.81 1.68 1.63 1.44 1.34 8.61%
Adjusted Per Share Value based on latest NOSH - 1,403,534
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 123.31 115.99 75.05 71.90 71.31 73.21 38.09 21.61%
EPS 20.67 23.04 12.82 11.81 14.86 7.43 2.09 46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2016 1.8437 1.6259 1.4802 1.1573 1.0194 0.6757 21.74%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.35 2.55 2.40 2.30 2.86 2.35 0.65 -
P/RPS 2.72 2.10 2.87 2.82 2.85 2.27 0.86 21.14%
P/EPS 16.22 10.57 16.82 17.16 13.66 22.40 15.68 0.56%
EY 6.17 9.46 5.94 5.83 7.32 4.47 6.38 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.32 1.33 1.37 1.75 1.63 0.49 20.75%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 -
Price 3.70 2.56 2.13 2.18 2.80 2.08 0.73 -
P/RPS 3.00 2.11 2.55 2.67 2.79 2.01 0.97 20.69%
P/EPS 17.91 10.61 14.93 16.27 13.38 19.82 17.60 0.29%
EY 5.58 9.42 6.70 6.15 7.48 5.04 5.68 -0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.33 1.18 1.30 1.72 1.44 0.54 20.81%

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