[IJMLAND] YoY Cumulative 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- 162.52%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 589,014 234,866 116,060 163,412 182,075 143,349 18,415 82.63%
PBT 87,978 24,827 17,794 24,944 33,235 30,509 -3,457 -
Tax -20,998 -7,140 -5,568 -8,205 -6,729 -14,644 -1,284 62.53%
NP 66,980 17,687 12,226 16,739 26,506 15,865 -4,741 -
-
NP to SH 63,948 13,198 9,061 12,186 20,092 15,865 -4,741 -
-
Tax Rate 23.87% 28.76% 31.29% 32.89% 20.25% 48.00% - -
Total Cost 522,034 217,179 103,834 146,673 155,569 127,484 23,156 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 4.11% 1.59% 1.37% 1.82% 2.60% 2.57% -2.81% -
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 53.42 37.73 20.37 28.81 32.08 25.21 12.27 29.13%
EPS 5.80 2.12 1.59 2.14 3.54 2.79 -3.16 -
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 37.81 15.08 7.45 10.49 11.69 9.20 1.18 82.68%
EPS 4.11 0.85 0.58 0.78 1.29 1.02 -0.30 -
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 4.12 2.25 14.14 1.49 1.25 4.20 8.80 -12.35%
P/EPS 37.93 40.09 181.13 20.02 11.30 37.99 -34.18 -
EY 2.64 2.49 0.55 5.00 8.85 2.63 -2.93 -
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 4.16 2.12 12.32 1.70 1.34 4.09 12.22 -17.07%
P/EPS 38.28 37.74 157.86 22.81 12.15 36.92 -47.47 -
EY 2.61 2.65 0.63 4.38 8.23 2.71 -2.11 -
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