[IJMLAND] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 246.74%
YoY- -74.78%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Revenue 1,078,803 1,081,418 574,655 236,319 325,487 277,465 47,298 58.86%
PBT 254,440 148,676 53,312 17,860 51,788 59,149 556 147.62%
Tax -49,614 -32,176 -6,995 -11,067 -14,922 -26,804 -3,845 46.01%
NP 204,826 116,500 46,317 6,793 36,866 32,345 -3,289 -
-
NP to SH 195,521 113,484 37,573 6,919 27,438 32,345 -3,289 -
-
Tax Rate 19.50% 21.64% 13.12% 61.97% 28.81% 45.32% 691.55% -
Total Cost 873,977 964,918 528,338 229,526 288,621 245,120 50,587 52.46%
-
Net Worth 1,805,250 1,588,730 1,475,445 680,504 675,124 622,259 215,802 36.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Div 22,096 - - - - - - -
Div Payout % 11.30% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Net Worth 1,805,250 1,588,730 1,475,445 680,504 675,124 622,259 215,802 36.94%
NOSH 1,107,515 1,103,285 1,101,078 568,746 566,474 566,101 209,090 27.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
NP Margin 18.99% 10.77% 8.06% 2.87% 11.33% 11.66% -6.95% -
ROE 10.83% 7.14% 2.55% 1.02% 4.06% 5.20% -1.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
RPS 97.41 98.02 52.19 41.55 57.46 49.01 22.62 24.12%
EPS 17.65 10.29 3.41 1.22 4.84 5.71 -1.57 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.44 1.34 1.1965 1.1918 1.0992 1.0321 6.99%
Adjusted Per Share Value based on latest NOSH - 568,746
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
RPS 69.25 69.42 36.89 15.17 20.89 17.81 3.04 58.83%
EPS 12.55 7.29 2.41 0.44 1.76 2.08 -0.21 -
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1589 1.0199 0.9472 0.4369 0.4334 0.3995 0.1385 36.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 31/03/04 -
Price 2.86 2.35 0.65 2.90 0.51 0.87 1.48 -
P/RPS 2.94 2.40 1.25 6.98 0.89 1.78 6.54 -11.16%
P/EPS 16.20 22.85 19.05 238.38 10.53 15.23 -94.09 -
EY 6.17 4.38 5.25 0.42 9.50 6.57 -1.06 -
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 0.49 2.42 0.43 0.79 1.43 3.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 31/03/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 12/02/07 16/05/05 31/05/04 -
Price 2.80 2.08 0.73 2.39 0.86 0.70 1.10 -
P/RPS 2.87 2.12 1.40 5.75 1.50 1.43 4.86 -7.50%
P/EPS 15.86 20.22 21.39 196.46 17.76 12.25 -69.93 -
EY 6.31 4.95 4.67 0.51 5.63 8.16 -1.43 -
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.44 0.54 2.00 0.72 0.64 1.07 7.27%

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