[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 150.3%
YoY- -26.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 182,075 143,349 18,415 16,250 14,661 16,780 14,499 -2.65%
PBT 33,235 30,509 -3,457 3,693 3,316 1,904 -20,186 -
Tax -6,729 -14,644 -1,284 -1,220 26 -564 20,186 -
NP 26,506 15,865 -4,741 2,473 3,342 1,340 0 -100.00%
-
NP to SH 20,092 15,865 -4,741 2,473 3,342 1,340 -19,237 -
-
Tax Rate 20.25% 48.00% - 33.04% -0.78% 29.62% - -
Total Cost 155,569 127,484 23,156 13,777 11,319 15,440 14,499 -2.49%
-
Net Worth 772,350 618,336 168,635 172,210 332,701 329,730 371,660 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 772,350 618,336 168,635 172,210 332,701 329,730 371,660 -0.77%
NOSH 567,570 568,638 150,031 149,878 149,865 150,561 150,469 -1.40%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 14.56% 11.07% -25.75% 15.22% 22.80% 7.99% 0.00% -
ROE 2.60% 2.57% -2.81% 1.44% 1.00% 0.41% -5.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 32.08 25.21 12.27 10.84 9.78 11.14 9.64 -1.27%
EPS 3.54 2.79 -3.16 1.65 2.23 0.89 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 1.0874 1.124 1.149 2.22 2.19 2.47 0.63%
Adjusted Per Share Value based on latest NOSH - 149,898
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.69 9.20 1.18 1.04 0.94 1.08 0.93 -2.65%
EPS 1.29 1.02 -0.30 0.16 0.21 0.09 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.3969 0.1083 0.1106 0.2136 0.2117 0.2386 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.40 1.06 1.08 0.61 0.85 0.73 0.00 -
P/RPS 1.25 4.20 8.80 5.63 8.69 6.55 0.00 -100.00%
P/EPS 11.30 37.99 -34.18 36.97 38.12 82.02 0.00 -100.00%
EY 8.85 2.63 -2.93 2.70 2.62 1.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.97 0.96 0.53 0.38 0.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 16/02/05 25/02/04 28/02/03 22/02/02 22/02/01 23/02/00 -
Price 0.43 1.03 1.50 0.60 0.92 0.86 1.89 -
P/RPS 1.34 4.09 12.22 5.53 9.40 7.72 19.61 2.89%
P/EPS 12.15 36.92 -47.47 36.36 41.26 96.63 -14.78 -
EY 8.23 2.71 -2.11 2.75 2.42 1.03 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.95 1.33 0.52 0.41 0.39 0.77 0.93%

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