[IJMLAND] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 63.04%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Revenue 547,075 577,906 589,014 234,866 116,060 163,412 182,075 21.08%
PBT 114,219 122,152 87,978 24,827 17,794 24,944 33,235 23.94%
Tax -28,392 -31,642 -20,998 -7,140 -5,568 -8,205 -6,729 28.44%
NP 85,827 90,510 66,980 17,687 12,226 16,739 26,506 22.66%
-
NP to SH 82,751 83,604 63,948 13,198 9,061 12,186 20,092 27.90%
-
Tax Rate 24.86% 25.90% 23.87% 28.76% 31.29% 32.89% 20.25% -
Total Cost 461,248 487,396 522,034 217,179 103,834 146,673 155,569 20.80%
-
Net Worth 2,239,466 1,656,618 1,554,597 827,987 662,250 668,182 772,350 20.33%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Net Worth 2,239,466 1,656,618 1,554,597 827,987 662,250 668,182 772,350 20.33%
NOSH 1,365,528 1,104,412 1,102,551 622,547 569,874 567,218 567,570 16.49%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
NP Margin 15.69% 15.66% 11.37% 7.53% 10.53% 10.24% 14.56% -
ROE 3.70% 5.05% 4.11% 1.59% 1.37% 1.82% 2.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 40.06 52.33 53.42 37.73 20.37 28.81 32.08 3.93%
EPS 6.06 7.57 5.80 2.12 1.59 2.14 3.54 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.41 1.33 1.1621 1.178 1.3608 3.29%
Adjusted Per Share Value based on latest NOSH - 680,400
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 35.12 37.10 37.81 15.08 7.45 10.49 11.69 21.08%
EPS 5.31 5.37 4.11 0.85 0.58 0.78 1.29 27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4376 1.0635 0.998 0.5315 0.4251 0.4289 0.4958 20.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/12/05 -
Price 1.96 2.40 2.20 0.85 2.88 0.43 0.40 -
P/RPS 4.89 4.59 4.12 2.25 14.14 1.49 1.25 26.76%
P/EPS 32.34 31.70 37.93 40.09 181.13 20.02 11.30 20.06%
EY 3.09 3.15 2.64 2.49 0.55 5.00 8.85 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.60 1.56 0.64 2.48 0.37 0.29 28.01%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 20/02/06 -
Price 2.13 2.97 2.22 0.80 2.51 0.49 0.43 -
P/RPS 5.32 5.68 4.16 2.12 12.32 1.70 1.34 27.09%
P/EPS 35.15 39.23 38.28 37.74 157.86 22.81 12.15 20.28%
EY 2.85 2.55 2.61 2.65 0.63 4.38 8.23 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.98 1.57 0.60 2.16 0.42 0.32 27.60%

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