[IJM] QoQ TTM 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- 106.79%
YoY- 362.42%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 4,447,530 4,680,695 5,049,299 5,494,503 6,048,962 5,622,870 6,068,689 -18.76%
PBT 325,344 400,968 578,360 698,246 853,237 779,555 629,929 -35.70%
Tax 497,989 484,236 582,889 555,524 -147,130 -134,452 -173,302 -
NP 823,333 885,204 1,161,249 1,253,770 706,107 645,103 456,627 48.30%
-
NP to SH 762,613 794,890 979,817 1,025,876 496,090 431,678 316,582 79.98%
-
Tax Rate -153.07% -120.77% -100.78% -79.56% 17.24% 17.25% 27.51% -
Total Cost 3,624,197 3,795,491 3,888,050 4,240,733 5,342,855 4,977,767 5,612,062 -25.34%
-
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%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 757,635 757,635 759,344 759,344 217,623 217,623 108,910 265.71%
Div Payout % 99.35% 95.31% 77.50% 74.02% 43.87% 50.41% 34.40% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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%
NOSH 3,647,566 3,645,488 3,645,488 3,645,488 3,645,280 3,641,119 3,641,119 0.11%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.51% 18.91% 23.00% 22.82% 11.67% 11.47% 7.52% -
ROE 7.77% 7.90% 9.72% 9.66% 5.02% 4.31% 3.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 125.98 130.66 140.22 152.04 167.23 155.11 167.12 -17.21%
EPS 21.60 22.19 27.21 28.39 13.71 11.91 8.72 83.37%
DPS 21.46 21.00 21.00 21.00 6.00 6.00 3.00 272.59%
NAPS 2.78 2.81 2.80 2.94 2.73 2.76 2.70 1.97%
Adjusted Per Share Value based on latest NOSH - 3,645,488
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 121.93 128.32 138.43 150.63 165.84 154.15 166.38 -18.76%
EPS 20.91 21.79 26.86 28.12 13.60 11.83 8.68 79.99%
DPS 20.77 20.77 20.82 20.82 5.97 5.97 2.99 265.35%
NAPS 2.6907 2.7598 2.7643 2.9127 2.7072 2.7431 2.6879 0.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 1.37 1.28 1.08 1.19 1.07 1.09 1.04 20.22%
P/EPS 8.01 7.53 5.59 6.38 13.05 14.19 19.84 -45.46%
EY 12.49 13.29 17.90 15.68 7.66 7.05 5.04 83.43%
DY 12.40 12.57 13.82 11.60 3.35 3.55 1.73 273.09%
P/NAPS 0.62 0.59 0.54 0.62 0.66 0.61 0.64 -2.10%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 1.38 1.38 1.09 1.18 1.10 1.10 0.97 26.57%
P/EPS 8.06 8.11 5.62 6.31 13.42 14.36 18.58 -42.78%
EY 12.41 12.33 17.78 15.86 7.45 6.96 5.38 74.84%
DY 12.33 11.67 13.73 11.73 3.26 3.51 1.85 255.38%
P/NAPS 0.63 0.64 0.55 0.61 0.67 0.62 0.60 3.31%

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