[IJM] QoQ TTM Result on 31-Dec-2022 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Dec-2022 [#3]

Profit Trend

QoQ- -14.75%

YoY- -86.05%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	5,112,034	4,725,581	4,572,485	4,478,230	4,645,185	4,447,530	4,680,695	6.04%
YoY %	8.18%	3.35%	2.10%	-3.59%	4.44%	-4.98%	-	-
Horiz. %	109.22%	100.96%	97.69%	95.67%	99.24%	95.02%	100.00%	-
PBT	674,137	571,940	483,028	396,578	407,474	325,344	400,968	41.34%
YoY %	17.87%	18.41%	21.80%	-2.67%	25.24%	-18.86%	-	-
Horiz. %	168.13%	142.64%	120.47%	98.91%	101.62%	81.14%	100.00%	-
Tax	-327,274	-294,371	-271,432	-225,270	-211,585	497,989	484,236	-
YoY %	-11.18%	-8.45%	-20.49%	-6.47%	-142.49%	2.84%	-	-
Horiz. %	-67.59%	-60.79%	-56.05%	-46.52%	-43.69%	102.84%	100.00%	-
NP	346,863	277,569	211,596	171,308	195,889	823,333	885,204	-46.42%
YoY %	24.96%	31.18%	23.52%	-12.55%	-76.21%	-6.99%	-	-
Horiz. %	39.18%	31.36%	23.90%	19.35%	22.13%	93.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,168	225,511	158,275	136,691	160,342	762,613	794,890	-48.65%
YoY %	29.56%	42.48%	15.79%	-14.75%	-78.97%	-4.06%	-	-
Horiz. %	36.76%	28.37%	19.91%	17.20%	20.17%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.55%	51.47%	56.19%	56.80%	51.93%	-153.07%	-120.77%	-
YoY %	-5.67%	-8.40%	-1.07%	9.38%	133.93%	-26.75%	-	-
Horiz. %	-40.20%	-42.62%	-46.53%	-47.03%	-43.00%	126.75%	100.00%	-
Total Cost	4,765,171	4,448,012	4,360,889	4,306,922	4,449,296	3,624,197	3,795,491	16.36%
YoY %	7.13%	2.00%	1.25%	-3.20%	22.77%	-4.51%	-	-
Horiz. %	125.55%	117.19%	114.90%	113.47%	117.23%	95.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,853,200	9,764,508	9,836,125	9,811,051	9,870,265	9,814,611	10,066,664	-1.41%
YoY %	0.91%	-0.73%	0.26%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	280,903	281,276	281,276	213,799	213,799	757,635	757,635	-48.35%
YoY %	-0.13%	0.00%	31.56%	0.00%	-71.78%	0.00%	-	-
Horiz. %	37.08%	37.13%	37.13%	28.22%	28.22%	100.00%	100.00%	-
Div Payout %	96.14%	124.73%	177.71%	156.41%	133.34%	99.35%	95.31%	-
YoY %	-22.92%	-29.81%	13.62%	17.30%	34.21%	4.24%	-	-
Horiz. %	100.87%	130.87%	186.45%	164.11%	139.90%	104.24%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	9,853,200	9,764,508	9,836,125	9,811,051	9,870,265	9,814,611	10,066,664	-1.41%
YoY %	0.91%	-0.73%	0.26%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-
NOSH	3,647,566	3,647,566	3,647,566	3,647,566	3,647,566	3,647,566	3,645,488	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.06%	100.06%	100.06%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	6.79%	5.87%	4.63%	3.83%	4.22%	18.51%	18.91%	-
YoY %	15.67%	26.78%	20.89%	-9.24%	-77.20%	-2.12%	-	-
Horiz. %	35.91%	31.04%	24.48%	20.25%	22.32%	97.88%	100.00%	-
ROE	2.97%	2.31%	1.61%	1.39%	1.62%	7.77%	7.90%	-
YoY %	28.57%	43.48%	15.83%	-14.20%	-79.15%	-1.65%	-	-
Horiz. %	37.59%	29.24%	20.38%	17.59%	20.51%	98.35%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	145.79	134.54	130.16	127.35	131.77	125.98	130.66	7.57%
YoY %	8.36%	3.37%	2.21%	-3.35%	4.60%	-3.58%	-	-
Horiz. %	111.58%	102.97%	99.62%	97.47%	100.85%	96.42%	100.00%	-
EPS	8.33	6.42	4.51	3.89	4.55	21.60	22.19	-47.93%
YoY %	29.75%	42.35%	15.94%	-14.51%	-78.94%	-2.66%	-	-
Horiz. %	37.54%	28.93%	20.32%	17.53%	20.50%	97.34%	100.00%	-
DPS	8.00	8.00	8.00	6.00	6.07	21.46	21.00	-47.41%
YoY %	0.00%	0.00%	33.33%	-1.15%	-71.71%	2.19%	-	-
Horiz. %	38.10%	38.10%	38.10%	28.57%	28.90%	102.19%	100.00%	-
NAPS	2.81	2.78	2.80	2.79	2.80	2.78	2.81	0.00%
YoY %	1.08%	-0.71%	0.36%	-0.36%	0.72%	-1.07%	-	-
Horiz. %	100.00%	98.93%	99.64%	99.29%	99.64%	98.93%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,647,566
RPS	146.03	134.99	130.62	127.93	132.70	127.05	133.71	6.04%
YoY %	8.18%	3.35%	2.10%	-3.59%	4.45%	-4.98%	-	-
Horiz. %	109.21%	100.96%	97.69%	95.68%	99.24%	95.02%	100.00%	-
EPS	8.35	6.44	4.52	3.90	4.58	21.79	22.71	-48.64%
YoY %	29.66%	42.48%	15.90%	-14.85%	-78.98%	-4.05%	-	-
Horiz. %	36.77%	28.36%	19.90%	17.17%	20.17%	95.95%	100.00%	-
DPS	8.02	8.04	8.04	6.11	6.11	21.64	21.64	-48.37%
YoY %	-0.25%	0.00%	31.59%	0.00%	-71.77%	0.00%	-	-
Horiz. %	37.06%	37.15%	37.15%	28.23%	28.23%	100.00%	100.00%	-
NAPS	2.8147	2.7894	2.8098	2.8027	2.8196	2.8037	2.8757	-1.41%
YoY %	0.91%	-0.73%	0.25%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.86	1.49	1.60	1.60	1.67	1.73	1.67	-
P/RPS	1.28	1.11	1.23	1.26	1.27	1.37	1.28	0.00%
YoY %	15.32%	-9.76%	-2.38%	-0.79%	-7.30%	7.03%	-	-
Horiz. %	100.00%	86.72%	96.09%	98.44%	99.22%	107.03%	100.00%	-
P/EPS	22.32	23.21	35.51	41.16	36.71	8.01	7.53	106.21%
YoY %	-3.83%	-34.64%	-13.73%	12.12%	358.30%	6.37%	-	-
Horiz. %	296.41%	308.23%	471.58%	546.61%	487.52%	106.37%	100.00%	-
EY	4.48	4.31	2.82	2.43	2.72	12.49	13.29	-51.53%
YoY %	3.94%	52.84%	16.05%	-10.66%	-78.22%	-6.02%	-	-
Horiz. %	33.71%	32.43%	21.22%	18.28%	20.47%	93.98%	100.00%	-
DY	4.30	5.37	5.00	3.75	3.63	12.40	12.57	-51.05%
YoY %	-19.93%	7.40%	33.33%	3.31%	-70.73%	-1.35%	-	-
Horiz. %	34.21%	42.72%	39.78%	29.83%	28.88%	98.65%	100.00%	-
P/NAPS	0.66	0.54	0.57	0.57	0.60	0.62	0.59	7.75%
YoY %	22.22%	-5.26%	0.00%	-5.00%	-3.23%	5.08%	-	-
Horiz. %	111.86%	91.53%	96.61%	96.61%	101.69%	105.08%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	28/08/23	29/05/23	23/02/23	25/11/22	24/08/22	27/05/22	-
Price	1.81	1.78	1.57	1.58	1.58	1.74	1.80	-
P/RPS	1.24	1.32	1.21	1.24	1.20	1.38	1.38	-6.87%
YoY %	-6.06%	9.09%	-2.42%	3.33%	-13.04%	0.00%	-	-
Horiz. %	89.86%	95.65%	87.68%	89.86%	86.96%	100.00%	100.00%	-
P/EPS	21.72	27.72	34.85	40.65	34.74	8.06	8.11	92.73%
YoY %	-21.65%	-20.46%	-14.27%	17.01%	331.02%	-0.62%	-	-
Horiz. %	267.82%	341.80%	429.72%	501.23%	428.36%	99.38%	100.00%	-
EY	4.60	3.61	2.87	2.46	2.88	12.41	12.33	-48.14%
YoY %	27.42%	25.78%	16.67%	-14.58%	-76.79%	0.65%	-	-
Horiz. %	37.31%	29.28%	23.28%	19.95%	23.36%	100.65%	100.00%	-
DY	4.42	4.49	5.10	3.80	3.84	12.33	11.67	-47.62%
YoY %	-1.56%	-11.96%	34.21%	-1.04%	-68.86%	5.66%	-	-
Horiz. %	37.87%	38.47%	43.70%	32.56%	32.90%	105.66%	100.00%	-
P/NAPS	0.64	0.64	0.56	0.57	0.56	0.63	0.64	0.00%
YoY %	0.00%	14.29%	-1.75%	1.79%	-11.11%	-1.56%	-	-
Horiz. %	100.00%	100.00%	87.50%	89.06%	87.50%	98.44%	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