[IJMLAND] YoY Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 98.08%
YoY- 147.95%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,046,243 1,250,056 1,206,023 1,162,223 1,101,058 671,010 295,205 38.06%
PBT 701,028 320,112 281,858 285,544 148,921 68,303 54,893 52.85%
Tax -148,311 -88,999 -81,584 -61,535 -33,871 -13,391 -5,280 74.30%
NP 552,717 231,113 200,274 224,009 115,050 54,912 49,613 49.41%
-
NP to SH 533,228 215,056 193,709 217,653 108,663 51,128 41,713 52.88%
-
Tax Rate 21.16% 27.80% 28.95% 21.55% 22.74% 19.61% 9.62% -
Total Cost 1,493,526 1,018,943 1,005,749 938,214 986,008 616,098 245,592 35.08%
-
Net Worth 3,176,485 2,607,589 2,409,315 1,805,467 1,654,766 1,163,959 693,322 28.86%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 90,326 70,096 55,070 44,305 22,063 - - -
Div Payout % 16.94% 32.59% 28.43% 20.36% 20.30% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,176,485 2,607,589 2,409,315 1,805,467 1,654,766 1,163,959 693,322 28.86%
NOSH 1,505,443 1,401,929 1,376,751 1,107,648 1,103,177 862,192 568,296 17.62%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.01% 18.49% 16.61% 19.27% 10.45% 8.18% 16.81% -
ROE 16.79% 8.25% 8.04% 12.06% 6.57% 4.39% 6.02% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 135.92 89.17 87.60 104.93 99.81 77.83 51.95 17.37%
EPS 35.42 15.34 14.07 19.65 9.85 5.93 7.34 29.97%
DPS 6.00 5.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 2.11 1.86 1.75 1.63 1.50 1.35 1.22 9.55%
Adjusted Per Share Value based on latest NOSH - 1,558,659
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.36 80.25 77.42 74.61 70.68 43.08 18.95 38.06%
EPS 34.23 13.81 12.44 13.97 6.98 3.28 2.68 52.86%
DPS 5.80 4.50 3.54 2.84 1.42 0.00 0.00 -
NAPS 2.0392 1.674 1.5467 1.159 1.0623 0.7472 0.4451 28.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.96 2.60 2.18 2.75 2.33 0.75 1.88 -
P/RPS 2.18 2.92 2.49 2.62 2.33 0.96 3.62 -8.10%
P/EPS 8.36 16.95 15.49 13.99 23.65 12.65 25.61 -17.01%
EY 11.97 5.90 6.45 7.15 4.23 7.91 3.90 20.54%
DY 2.03 1.92 1.83 1.45 0.86 0.00 0.00 -
P/NAPS 1.40 1.40 1.25 1.69 1.55 0.56 1.54 -1.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 -
Price 3.02 3.23 2.04 2.80 2.06 1.55 2.26 -
P/RPS 2.22 3.62 2.33 2.67 2.06 1.99 4.35 -10.60%
P/EPS 8.53 21.06 14.50 14.25 20.91 26.14 30.79 -19.25%
EY 11.73 4.75 6.90 7.02 4.78 3.83 3.25 23.83%
DY 1.99 1.55 1.96 1.43 0.97 0.00 0.00 -
P/NAPS 1.43 1.74 1.17 1.72 1.37 1.15 1.85 -4.19%

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