[IJMLAND] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 9.77%
YoY- 105.62%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 353,935 293,369 187,403 32,530 29,323 30,231 31,147 52.59%
PBT 53,382 49,557 30,923 5,974 -53,094 431 -105,057 -
Tax -12,210 -18,066 -17,624 -2,188 -14,215 832 105,944 -
NP 41,172 31,491 13,299 3,786 -67,309 1,263 887 94.90%
-
NP to SH 32,111 27,806 13,299 3,786 -67,309 1,263 -105,356 -
-
Tax Rate 22.87% 36.45% 56.99% 36.63% - -193.04% - -
Total Cost 312,763 261,878 174,104 28,744 96,632 28,968 30,260 50.10%
-
Net Worth 659,333 636,024 610,407 175,321 170,534 334,399 329,242 12.83%
Dividend
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 659,333 636,024 610,407 175,321 170,534 334,399 329,242 12.83%
NOSH 566,097 566,462 568,402 150,568 149,696 151,999 150,338 25.93%
Ratio Analysis
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.63% 10.73% 7.10% 11.64% -229.54% 4.18% 2.85% -
ROE 4.87% 4.37% 2.18% 2.16% -39.47% 0.38% -32.00% -
Per Share
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.52 51.79 32.97 21.60 19.59 19.89 20.72 21.17%
EPS 5.67 4.91 2.34 2.51 -44.96 0.83 -70.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1647 1.1228 1.0739 1.1644 1.1392 2.20 2.19 -10.39%
Adjusted Per Share Value based on latest NOSH - 150,568
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.72 18.83 12.03 2.09 1.88 1.94 2.00 52.58%
EPS 2.06 1.79 0.85 0.24 -4.32 0.08 -6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4233 0.4083 0.3919 0.1125 0.1095 0.2147 0.2114 12.83%
Price Multiplier on Financial Quarter End Date
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.47 0.99 0.98 0.79 0.68 0.98 -
P/RPS 0.85 0.91 3.00 4.54 4.03 3.42 4.73 -25.80%
P/EPS 9.34 9.57 42.31 38.97 -1.76 81.84 -1.40 -
EY 10.70 10.44 2.36 2.57 -56.92 1.22 -71.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.92 0.84 0.69 0.31 0.45 0.38%
Price Multiplier on Announcement Date
30/06/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/08/06 15/11/05 22/11/04 14/11/03 21/11/02 06/11/01 27/10/00 -
Price 0.50 0.46 1.04 1.09 0.68 0.80 1.13 -
P/RPS 0.80 0.89 3.15 5.05 3.47 4.02 5.45 -28.37%
P/EPS 8.81 9.37 44.45 43.35 -1.51 96.28 -1.61 -
EY 11.34 10.67 2.25 2.31 -66.12 1.04 -62.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.97 0.94 0.60 0.36 0.52 -3.25%

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