[IJMLAND] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -8.4%
YoY- -23.14%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 465,547 426,243 267,629 294,724 212,950 304,218 132,597 23.27%
PBT 106,426 127,401 65,944 57,290 41,303 47,493 10,133 47.95%
Tax -29,634 -30,075 -17,029 -13,613 -10,193 -9,909 -3,248 44.52%
NP 76,792 97,326 48,915 43,677 31,110 37,584 6,885 49.44%
-
NP to SH 70,386 91,572 44,989 41,991 30,059 37,291 5,103 54.83%
-
Tax Rate 27.84% 23.61% 25.82% 23.76% 24.68% 20.86% 32.05% -
Total Cost 388,755 328,917 218,714 251,047 181,840 266,634 125,712 20.69%
-
Net Worth 3,339,823 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 24.30%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,339,823 2,753,048 2,480,701 2,272,780 1,657,665 1,555,630 904,932 24.30%
NOSH 1,560,665 1,472,218 1,401,526 1,385,841 1,105,110 1,103,283 680,400 14.83%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.50% 22.83% 18.28% 14.82% 14.61% 12.35% 5.19% -
ROE 2.11% 3.33% 1.81% 1.85% 1.81% 2.40% 0.56% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.83 28.95 19.10 21.27 19.27 27.57 19.49 7.34%
EPS 4.51 6.22 3.21 3.03 2.72 3.38 0.75 34.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.87 1.77 1.64 1.50 1.41 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 1,560,665
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.89 27.36 17.18 18.92 13.67 19.53 8.51 23.27%
EPS 4.52 5.88 2.89 2.70 1.93 2.39 0.33 54.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.144 1.7673 1.5925 1.459 1.0642 0.9986 0.5809 24.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.31 2.69 2.13 1.96 2.40 2.20 0.85 -
P/RPS 11.10 9.29 11.15 9.22 12.45 7.98 4.36 16.84%
P/EPS 73.39 43.25 66.36 64.69 88.24 65.09 113.33 -6.98%
EY 1.36 2.31 1.51 1.55 1.13 1.54 0.88 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.44 1.20 1.20 1.60 1.56 0.64 15.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 3.32 2.56 2.10 2.13 2.97 2.22 0.80 -
P/RPS 11.13 8.84 11.00 10.02 15.41 8.05 4.11 18.05%
P/EPS 73.61 41.16 65.42 70.30 109.19 65.68 106.67 -5.99%
EY 1.36 2.43 1.53 1.42 0.92 1.52 0.94 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.37 1.19 1.30 1.98 1.57 0.60 17.12%

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