[IJMLAND] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 64.01%
YoY- -10.3%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,440,592 1,355,062 876,863 839,955 833,115 855,369 444,961 21.61%
PBT 376,789 382,479 224,629 190,471 227,723 122,203 41,828 44.22%
Tax -104,053 -96,418 -64,229 -49,273 -47,161 -31,418 -12,631 42.09%
NP 272,736 286,061 160,400 141,198 180,562 90,785 29,197 45.09%
-
NP to SH 241,470 269,192 149,722 137,936 173,646 86,787 24,429 46.47%
-
Tax Rate 27.62% 25.21% 28.59% 25.87% 20.71% 25.71% 30.20% -
Total Cost 1,167,856 1,069,001 716,463 698,757 652,553 764,584 415,764 18.77%
-
Net Worth 3,429,528 2,871,976 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 21.74%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,429,528 2,871,976 2,532,680 2,305,795 1,802,821 1,587,970 1,052,567 21.74%
NOSH 1,558,876 1,488,070 1,399,271 1,372,497 1,106,025 1,102,757 785,498 12.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.93% 21.11% 18.29% 16.81% 21.67% 10.61% 6.56% -
ROE 7.04% 9.37% 5.91% 5.98% 9.63% 5.47% 2.32% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.41 91.06 62.67 61.20 75.33 77.57 56.65 8.49%
EPS 15.49 18.09 10.70 10.05 15.70 7.87 3.11 30.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.93 1.81 1.68 1.63 1.44 1.34 8.61%
Adjusted Per Share Value based on latest NOSH - 1,557,735
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.48 86.99 56.29 53.92 53.48 54.91 28.56 21.62%
EPS 15.50 17.28 9.61 8.85 11.15 5.57 1.57 46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2016 1.8437 1.6259 1.4802 1.1573 1.0194 0.6757 21.74%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.35 2.55 2.40 2.30 2.86 2.35 0.65 -
P/RPS 3.63 2.80 3.83 3.76 3.80 3.03 1.15 21.10%
P/EPS 21.63 14.10 22.43 22.89 18.22 29.86 20.90 0.57%
EY 4.62 7.09 4.46 4.37 5.49 3.35 4.78 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.32 1.33 1.37 1.75 1.63 0.49 20.75%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 -
Price 3.70 2.56 2.13 2.18 2.80 2.08 0.73 -
P/RPS 4.00 2.81 3.40 3.56 3.72 2.68 1.29 20.74%
P/EPS 23.89 14.15 19.91 21.69 17.83 26.43 23.47 0.29%
EY 4.19 7.07 5.02 4.61 5.61 3.78 4.26 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.33 1.18 1.30 1.72 1.44 0.54 20.81%

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