[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 64.62%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 855,369 444,961 165,511 237,701 201,737 40,685 24,295 69.36%
PBT 122,203 41,828 43,409 40,302 42,285 -90 4,692 61.97%
Tax -31,418 -12,631 -10,916 -12,662 -19,740 -3,271 -1,315 59.92%
NP 90,785 29,197 32,493 27,640 22,545 -3,361 3,377 62.74%
-
NP to SH 86,787 24,429 28,570 20,060 22,545 -3,361 3,377 61.65%
-
Tax Rate 25.71% 30.20% 25.15% 31.42% 46.68% - 28.03% -
Total Cost 764,584 415,764 133,018 210,061 179,192 44,046 20,918 70.30%
-
Net Worth 1,587,970 1,052,567 679,602 678,050 624,218 175,196 173,367 38.77%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,587,970 1,052,567 679,602 678,050 624,218 175,196 173,367 38.77%
NOSH 1,102,757 785,498 567,992 568,929 567,884 169,747 150,088 34.32%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.61% 6.56% 19.63% 11.63% 11.18% -8.26% 13.90% -
ROE 5.47% 2.32% 4.20% 2.96% 3.61% -1.92% 1.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 77.57 56.65 29.14 41.78 35.52 23.97 16.19 26.08%
EPS 7.87 3.11 5.03 3.53 3.97 -1.98 2.25 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.34 1.1965 1.1918 1.0992 1.0321 1.1551 3.31%
Adjusted Per Share Value based on latest NOSH - 566,474
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 54.91 28.56 10.63 15.26 12.95 2.61 1.56 69.36%
EPS 5.57 1.57 1.83 1.29 1.45 -0.22 0.22 61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.6757 0.4363 0.4353 0.4007 0.1125 0.1113 38.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 31/03/04 31/03/03 -
Price 2.35 0.65 2.90 0.51 0.87 1.48 0.56 -
P/RPS 3.03 1.15 9.95 1.22 2.45 6.17 3.46 -1.94%
P/EPS 29.86 20.90 57.65 14.46 21.91 -74.75 24.89 2.73%
EY 3.35 4.78 1.73 6.91 4.56 -1.34 4.02 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.49 2.42 0.43 0.79 1.43 0.48 19.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 31/05/04 13/05/03 -
Price 2.08 0.73 2.39 0.86 0.70 1.10 0.58 -
P/RPS 2.68 1.29 8.20 2.06 1.97 4.59 3.58 -4.19%
P/EPS 26.43 23.47 47.51 24.39 17.63 -55.56 25.78 0.36%
EY 3.78 4.26 2.10 4.10 5.67 -1.80 3.88 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.54 2.00 0.72 0.64 1.07 0.50 16.94%

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