[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 35.71%
YoY- 255.26%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 876,863 839,955 833,115 855,369 444,961 165,511 237,701 24.27%
PBT 224,629 190,471 227,723 122,203 41,828 43,409 40,302 33.11%
Tax -64,229 -49,273 -47,161 -31,418 -12,631 -10,916 -12,662 31.04%
NP 160,400 141,198 180,562 90,785 29,197 32,493 27,640 34.01%
-
NP to SH 149,722 137,936 173,646 86,787 24,429 28,570 20,060 39.75%
-
Tax Rate 28.59% 25.87% 20.71% 25.71% 30.20% 25.15% 31.42% -
Total Cost 716,463 698,757 652,553 764,584 415,764 133,018 210,061 22.66%
-
Net Worth 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 24.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 679,602 678,050 24.53%
NOSH 1,399,271 1,372,497 1,106,025 1,102,757 785,498 567,992 568,929 16.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.29% 16.81% 21.67% 10.61% 6.56% 19.63% 11.63% -
ROE 5.91% 5.98% 9.63% 5.47% 2.32% 4.20% 2.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.67 61.20 75.33 77.57 56.65 29.14 41.78 6.98%
EPS 10.70 10.05 15.70 7.87 3.11 5.03 3.53 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.63 1.44 1.34 1.1965 1.1918 7.20%
Adjusted Per Share Value based on latest NOSH - 1,103,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.29 53.92 53.48 54.91 28.56 10.63 15.26 24.27%
EPS 9.61 8.85 11.15 5.57 1.57 1.83 1.29 39.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6259 1.4802 1.1573 1.0194 0.6757 0.4363 0.4353 24.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.30 2.86 2.35 0.65 2.90 0.51 -
P/RPS 3.83 3.76 3.80 3.03 1.15 9.95 1.22 20.98%
P/EPS 22.43 22.89 18.22 29.86 20.90 57.65 14.46 7.58%
EY 4.46 4.37 5.49 3.35 4.78 1.73 6.91 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.75 1.63 0.49 2.42 0.43 20.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 -
Price 2.13 2.18 2.80 2.08 0.73 2.39 0.86 -
P/RPS 3.40 3.56 3.72 2.68 1.29 8.20 2.06 8.70%
P/EPS 19.91 21.69 17.83 26.43 23.47 47.51 24.39 -3.32%
EY 5.02 4.61 5.61 3.78 4.26 2.10 4.10 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.72 1.44 0.54 2.00 0.72 8.57%

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