[IJMLAND] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 27.12%
YoY- 517.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 63,356 84,074 84,215 80,186 9,196 7,575 7,320 45.54%
PBT 8,807 8,660 14,495 16,180 2,031 1,612 127 108.99%
Tax -2,686 -3,220 -3,776 -7,995 -706 -624 101 -
NP 6,121 5,440 10,719 8,185 1,325 988 228 77.20%
-
NP to SH 4,384 4,642 8,327 8,185 1,325 988 228 67.21%
-
Tax Rate 30.50% 37.18% 26.05% 49.41% 34.76% 38.71% -79.53% -
Total Cost 57,235 78,634 73,496 72,001 7,871 6,587 7,092 43.78%
-
Net Worth 656,973 651,427 636,024 610,407 175,321 170,534 334,399 12.46%
Dividend
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 656,973 651,427 636,024 610,407 175,321 170,534 334,399 12.46%
NOSH 569,350 568,336 566,462 568,402 150,568 149,696 151,999 25.81%
Ratio Analysis
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.66% 6.47% 12.73% 10.21% 14.41% 13.04% 3.11% -
ROE 0.67% 0.71% 1.31% 1.34% 0.76% 0.58% 0.07% -
Per Share
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.13 14.79 14.87 14.11 6.11 5.06 4.82 15.66%
EPS 0.77 0.82 1.46 1.44 0.88 0.66 0.15 32.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1539 1.1462 1.1228 1.0739 1.1644 1.1392 2.20 -10.61%
Adjusted Per Share Value based on latest NOSH - 568,402
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.07 5.40 5.41 5.15 0.59 0.49 0.47 45.55%
EPS 0.28 0.30 0.53 0.53 0.09 0.06 0.01 78.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4217 0.4182 0.4083 0.3919 0.1125 0.1095 0.2147 12.45%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.43 0.53 0.47 0.99 0.98 0.79 0.68 -
P/RPS 12.85 3.58 3.16 7.02 16.05 15.61 14.12 -1.62%
P/EPS 185.71 64.89 31.97 68.75 111.36 119.70 453.33 -14.37%
EY 0.54 1.54 3.13 1.45 0.90 0.84 0.22 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.46 0.42 0.92 0.84 0.69 0.31 27.26%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 24/08/07 25/08/06 15/11/05 22/11/04 14/11/03 21/11/02 06/11/01 -
Price 2.66 0.50 0.46 1.04 1.09 0.68 0.80 -
P/RPS 23.90 3.38 3.09 7.37 17.85 13.44 16.61 6.53%
P/EPS 345.45 61.22 31.29 72.22 123.86 103.03 533.33 -7.27%
EY 0.29 1.63 3.20 1.38 0.81 0.97 0.19 7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.44 0.41 0.97 0.94 0.60 0.36 38.16%

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