[IJMLAND] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 19.17%
YoY- -2.84%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 503,272 468,904 358,006 292,880 255,208 266,355 210,095 15.66%
PBT 155,000 133,998 87,182 76,252 105,570 34,225 17,002 44.51%
Tax -42,491 -33,834 -29,501 -20,264 -15,519 -10,420 -5,492 40.61%
NP 112,509 100,164 57,681 55,988 90,051 23,805 11,510 46.19%
-
NP to SH 94,243 95,915 53,615 55,185 90,041 22,838 11,231 42.52%
-
Tax Rate 27.41% 25.25% 33.84% 26.58% 14.70% 30.45% 32.30% -
Total Cost 390,763 368,740 300,325 236,892 165,157 242,550 198,585 11.93%
-
Net Worth 3,427,018 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 15.07%
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 3,427,018 3,010,015 2,540,396 2,329,417 1,805,250 1,588,730 1,475,445 15.07%
NOSH 1,557,735 1,559,593 1,403,534 1,386,557 1,107,515 1,103,285 1,101,078 5.95%
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 22.36% 21.36% 16.11% 19.12% 35.29% 8.94% 5.48% -
ROE 2.75% 3.19% 2.11% 2.37% 4.99% 1.44% 0.76% -
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 32.31 30.07 25.51 21.12 23.04 24.14 19.08 9.17%
EPS 6.05 6.15 3.82 3.98 8.13 2.07 1.02 34.52%
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 - 1,403,534
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.31 30.10 22.98 18.80 16.38 17.10 13.49 15.66%
EPS 6.05 6.16 3.44 3.54 5.78 1.47 0.72 42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.9323 1.6308 1.4954 1.1589 1.0199 0.9472 15.07%
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 10.37 8.48 9.41 10.89 12.41 9.73 3.41 20.35%
P/EPS 55.37 41.46 62.83 57.79 35.18 113.53 63.73 -2.31%
EY 1.81 2.41 1.59 1.73 2.84 0.88 1.57 2.39%
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 11.45 8.51 8.35 10.32 12.15 8.62 3.83 20.01%
P/EPS 61.16 41.63 55.76 54.77 34.44 100.48 71.57 -2.58%
EY 1.64 2.40 1.79 1.83 2.90 1.00 1.40 2.67%
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