[IJMLAND] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -36.96%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Revenue 294,724 212,950 304,218 132,597 52,704 79,338 97,860 21.13%
PBT 57,290 41,303 47,493 10,133 8,987 16,285 18,741 21.44%
Tax -13,613 -10,193 -9,909 -3,248 -2,882 -4,986 -2,954 30.43%
NP 43,677 31,110 37,584 6,885 6,105 11,299 15,787 19.35%
-
NP to SH 41,991 30,059 37,291 5,103 4,677 7,544 11,764 24.76%
-
Tax Rate 23.76% 24.68% 20.86% 32.05% 32.07% 30.62% 15.76% -
Total Cost 251,047 181,840 266,634 125,712 46,599 68,039 82,073 21.46%
-
Net Worth 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 773,355 20.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Net Worth 2,272,780 1,657,665 1,555,630 904,932 662,822 668,182 773,355 20.61%
NOSH 1,385,841 1,105,110 1,103,283 680,400 570,365 567,218 568,309 16.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
NP Margin 14.82% 14.61% 12.35% 5.19% 11.58% 14.24% 16.13% -
ROE 1.85% 1.81% 2.40% 0.56% 0.71% 1.13% 1.52% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 21.27 19.27 27.57 19.49 9.24 13.99 17.22 3.74%
EPS 3.03 2.72 3.38 0.75 0.82 1.33 2.07 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.41 1.33 1.1621 1.178 1.3608 3.29%
Adjusted Per Share Value based on latest NOSH - 680,400
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
RPS 18.92 13.67 19.53 8.51 3.38 5.09 6.28 21.14%
EPS 2.70 1.93 2.39 0.33 0.30 0.48 0.76 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.459 1.0642 0.9986 0.5809 0.4255 0.4289 0.4965 20.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/12/05 -
Price 1.96 2.40 2.20 0.85 2.88 0.43 0.40 -
P/RPS 9.22 12.45 7.98 4.36 31.17 3.07 2.32 27.11%
P/EPS 64.69 88.24 65.09 113.33 351.22 32.33 19.32 23.38%
EY 1.55 1.13 1.54 0.88 0.28 3.09 5.17 -18.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.60 1.56 0.64 2.48 0.37 0.29 28.01%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/12/05 CAGR
Date 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 20/11/06 20/02/06 -
Price 2.13 2.97 2.22 0.80 2.51 0.49 0.43 -
P/RPS 10.02 15.41 8.05 4.11 27.16 3.50 2.50 27.30%
P/EPS 70.30 109.19 65.68 106.67 306.10 36.84 20.77 23.61%
EY 1.42 0.92 1.52 0.94 0.33 2.71 4.81 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.98 1.57 0.60 2.16 0.42 0.32 27.60%

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