[IJMLAND] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 14.22%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,058,101 1,458,742 1,204,900 1,049,617 1,181,218 853,537 334,118 35.37%
PBT 695,311 369,688 296,433 261,624 189,285 94,093 60,780 50.07%
Tax -147,730 -103,808 -83,887 -54,865 -44,231 -20,587 -6,486 68.32%
NP 547,581 265,880 212,546 206,759 145,054 73,506 54,294 46.96%
-
NP to SH 528,365 245,642 204,068 204,866 135,550 69,689 45,424 50.49%
-
Tax Rate 21.25% 28.08% 28.30% 20.97% 23.37% 21.88% 10.67% -
Total Cost 1,510,520 1,192,862 992,354 842,858 1,036,164 780,031 279,824 32.42%
-
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 93,519 70,555 55,495 44,564 22,096 - - -
Div Payout % 17.70% 28.72% 27.19% 21.75% 16.30% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
NOSH 1,558,641 1,433,403 1,392,888 1,345,181 1,104,020 1,101,528 570,070 18.24%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.61% 18.23% 17.64% 19.70% 12.28% 8.61% 16.25% -
ROE 16.14% 9.26% 8.42% 9.40% 8.35% 4.58% 6.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 132.04 101.77 86.50 78.03 106.99 77.49 58.61 14.48%
EPS 33.90 17.14 14.65 15.23 12.28 6.33 7.97 27.27%
DPS 6.00 4.92 4.00 3.31 2.00 0.00 0.00 -
NAPS 2.10 1.85 1.74 1.62 1.47 1.38 1.23 9.32%
Adjusted Per Share Value based on latest NOSH - 1,433,403
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 132.12 93.65 77.35 67.38 75.83 54.79 21.45 35.37%
EPS 33.92 15.77 13.10 13.15 8.70 4.47 2.92 50.46%
DPS 6.00 4.53 3.56 2.86 1.42 0.00 0.00 -
NAPS 2.1012 1.7023 1.5559 1.399 1.0418 0.9758 0.4501 29.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.42 2.86 2.20 2.84 2.15 1.41 1.69 -
P/RPS 2.59 2.81 2.54 3.64 2.01 1.82 2.88 -1.75%
P/EPS 10.09 16.69 15.02 18.65 17.51 22.29 21.21 -11.64%
EY 9.91 5.99 6.66 5.36 5.71 4.49 4.71 13.19%
DY 1.75 1.72 1.82 1.17 0.93 0.00 0.00 -
P/NAPS 1.63 1.55 1.26 1.75 1.46 1.02 1.37 2.93%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 -
Price 3.33 2.52 2.40 2.50 2.28 2.00 1.10 -
P/RPS 2.52 2.48 2.77 3.20 2.13 2.58 1.88 5.00%
P/EPS 9.82 14.71 16.38 16.42 18.57 31.61 13.80 -5.51%
EY 10.18 6.80 6.10 6.09 5.39 3.16 7.24 5.84%
DY 1.80 1.95 1.67 1.33 0.88 0.00 0.00 -
P/NAPS 1.59 1.36 1.38 1.54 1.55 1.45 0.89 10.14%

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