[IJM] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 429.04%

YoY- 589.56%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	4,290,920	4,408,980	4,235,266	3,816,858	5,223,580	5,622,870	5,362,314	-13.84%
YoY %	-2.68%	4.10%	10.96%	-26.93%	-7.10%	4.86%	-	-
Horiz. %	80.02%	82.22%	78.98%	71.18%	97.41%	104.86%	100.00%	-
PBT	364,840	317,871	332,094	180,850	667,336	779,555	711,150	-35.99%
YoY %	14.78%	-4.28%	83.63%	-72.90%	-14.40%	9.62%	-	-
Horiz. %	51.30%	44.70%	46.70%	25.43%	93.84%	109.62%	100.00%	-
Tax	-169,296	567,333	861,117	1,381,818	-224,308	-134,452	-206,133	-12.33%
YoY %	-129.84%	-34.12%	-37.68%	716.04%	-66.83%	34.77%	-	-
Horiz. %	82.13%	-275.23%	-417.75%	-670.35%	108.82%	65.23%	100.00%	-
NP	195,544	885,204	1,193,212	1,562,668	443,028	645,103	505,017	-46.96%
YoY %	-77.91%	-25.81%	-23.64%	252.72%	-31.32%	27.74%	-	-
Horiz. %	38.72%	175.28%	236.27%	309.43%	87.73%	127.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,624	794,890	1,057,898	1,389,968	262,732	431,678	327,046	-45.02%
YoY %	-83.19%	-24.86%	-23.89%	429.04%	-39.14%	31.99%	-	-
Horiz. %	40.86%	243.05%	323.47%	425.01%	80.33%	131.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.40%	-178.48%	-259.30%	-764.07%	33.61%	17.25%	28.99%	-
YoY %	126.00%	31.17%	66.06%	-2,373.34%	94.84%	-40.50%	-	-
Horiz. %	160.06%	-615.66%	-894.45%	-2,635.63%	115.94%	59.50%	100.00%	-
Total Cost	4,095,376	3,523,776	3,042,054	2,254,190	4,780,552	4,977,767	4,857,297	-10.77%
YoY %	16.22%	15.84%	34.95%	-52.85%	-3.96%	2.48%	-	-
Horiz. %	84.31%	72.55%	62.63%	46.41%	98.42%	102.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	9,804,461	0.06%
YoY %	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	-	752,313	816,239	1,228,675	-	217,510	96,834	-
YoY %	-	-7.83%	-33.57%	0.00%	-	124.62%	-	-
Horiz. %	-	776.91%	842.93%	1,268.85%	-	224.62%	100.00%	-
Div Payout %	-	94.64%	77.16%	88.40%	-	50.39%	29.61%	-
YoY %	-	22.65%	-12.71%	0.00%	-	70.18%	-	-
Horiz. %	-	319.62%	260.59%	298.55%	-	170.18%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	9,804,461	0.06%
YoY %	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-
NOSH	3,647,566	3,645,488	3,645,488	3,645,488	3,645,280	3,641,119	3,641,119	0.11%
YoY %	0.06%	0.00%	0.00%	0.01%	0.11%	0.00%	-	-
Horiz. %	100.18%	100.12%	100.12%	100.12%	100.11%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	4.56%	20.08%	28.17%	40.94%	8.48%	11.47%	9.42%	-
YoY %	-77.29%	-28.72%	-31.19%	382.78%	-26.07%	21.76%	-	-
Horiz. %	48.41%	213.16%	299.04%	434.61%	90.02%	121.76%	100.00%	-
ROE	1.36%	7.90%	10.49%	13.08%	2.66%	4.31%	3.34%	-
YoY %	-82.78%	-24.69%	-19.80%	391.73%	-38.28%	29.04%	-	-
Horiz. %	40.72%	236.53%	314.07%	391.62%	79.64%	129.04%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	121.54	123.07	117.61	105.62	144.41	155.11	147.67	-12.20%
YoY %	-1.24%	4.64%	11.35%	-26.86%	-6.90%	5.04%	-	-
Horiz. %	82.31%	83.34%	79.64%	71.52%	97.79%	105.04%	100.00%	-
EPS	3.80	22.19	29.39	38.48	7.28	11.91	9.01	-43.84%
YoY %	-82.88%	-24.50%	-23.62%	428.57%	-38.87%	32.19%	-	-
Horiz. %	42.18%	246.28%	326.19%	427.08%	80.80%	132.19%	100.00%	-
DPS	0.00	21.00	22.67	34.00	0.00	6.00	2.67	-
YoY %	0.00%	-7.37%	-33.32%	0.00%	0.00%	124.72%	-	-
Horiz. %	0.00%	786.52%	849.06%	1,273.41%	0.00%	224.72%	100.00%	-
NAPS	2.78	2.81	2.80	2.94	2.73	2.76	2.70	1.97%
YoY %	-1.07%	0.36%	-4.76%	7.69%	-1.09%	2.22%	-	-
Horiz. %	102.96%	104.07%	103.70%	108.89%	101.11%	102.22%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	117.64	120.87	116.11	104.64	143.21	154.15	147.01	-13.84%
YoY %	-2.67%	4.10%	10.96%	-26.93%	-7.10%	4.86%	-	-
Horiz. %	80.02%	82.22%	78.98%	71.18%	97.42%	104.86%	100.00%	-
EPS	3.66	21.79	29.00	38.11	7.20	11.83	8.97	-45.07%
YoY %	-83.20%	-24.86%	-23.90%	429.31%	-39.14%	31.88%	-	-
Horiz. %	40.80%	242.92%	323.30%	424.86%	80.27%	131.88%	100.00%	-
DPS	0.00	20.63	22.38	33.68	0.00	5.96	2.65	-
YoY %	0.00%	-7.82%	-33.55%	0.00%	0.00%	124.91%	-	-
Horiz. %	0.00%	778.49%	844.53%	1,270.94%	0.00%	224.91%	100.00%	-
NAPS	2.6907	2.7598	2.7643	2.9127	2.7072	2.7431	2.6879	0.06%
YoY %	-2.50%	-0.16%	-5.09%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.73	1.67	1.52	1.81	1.79	1.69	1.73	-
P/RPS	1.42	1.36	1.29	1.71	1.24	1.09	1.17	13.82%
YoY %	4.41%	5.43%	-24.56%	37.90%	13.76%	-6.84%	-	-
Horiz. %	121.37%	116.24%	110.26%	146.15%	105.98%	93.16%	100.00%	-
P/EPS	45.71	7.53	5.17	4.71	24.64	14.19	19.21	78.51%
YoY %	507.04%	45.65%	9.77%	-80.88%	73.64%	-26.13%	-	-
Horiz. %	237.95%	39.20%	26.91%	24.52%	128.27%	73.87%	100.00%	-
EY	2.19	13.29	19.33	21.25	4.06	7.05	5.21	-43.97%
YoY %	-83.52%	-31.25%	-9.04%	423.40%	-42.41%	35.32%	-	-
Horiz. %	42.03%	255.09%	371.02%	407.87%	77.93%	135.32%	100.00%	-
DY	0.00	12.57	14.91	18.78	0.00	3.55	1.54	-
YoY %	0.00%	-15.69%	-20.61%	0.00%	0.00%	130.52%	-	-
Horiz. %	0.00%	816.23%	968.18%	1,219.48%	0.00%	230.52%	100.00%	-
P/NAPS	0.62	0.59	0.54	0.62	0.66	0.61	0.64	-2.10%
YoY %	5.08%	9.26%	-12.90%	-6.06%	8.20%	-4.69%	-	-
Horiz. %	96.88%	92.19%	84.38%	96.88%	103.12%	95.31%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	27/05/22	24/02/22	29/11/21	24/08/21	27/05/21	25/02/21	-
Price	1.74	1.80	1.53	1.79	1.84	1.71	1.62	-
P/RPS	1.43	1.46	1.30	1.69	1.27	1.10	1.10	19.17%
YoY %	-2.05%	12.31%	-23.08%	33.07%	15.45%	0.00%	-	-
Horiz. %	130.00%	132.73%	118.18%	153.64%	115.45%	100.00%	100.00%	-
P/EPS	45.97	8.11	5.21	4.65	25.33	14.36	17.99	87.22%
YoY %	466.83%	55.66%	12.04%	-81.64%	76.39%	-20.18%	-	-
Horiz. %	255.53%	45.08%	28.96%	25.85%	140.80%	79.82%	100.00%	-
EY	2.18	12.33	19.20	21.49	3.95	6.96	5.56	-46.52%
YoY %	-82.32%	-35.78%	-10.66%	444.05%	-43.25%	25.18%	-	-
Horiz. %	39.21%	221.76%	345.32%	386.51%	71.04%	125.18%	100.00%	-
DY	0.00	11.67	14.81	18.99	0.00	3.51	1.65	-
YoY %	0.00%	-21.20%	-22.01%	0.00%	0.00%	112.73%	-	-
Horiz. %	0.00%	707.27%	897.58%	1,150.91%	0.00%	212.73%	100.00%	-
P/NAPS	0.63	0.64	0.55	0.61	0.67	0.62	0.60	3.31%
YoY %	-1.56%	16.36%	-9.84%	-8.96%	8.06%	3.33%	-	-
Horiz. %	105.00%	106.67%	91.67%	101.67%	111.67%	103.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos