[IJM] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

YoY- 72.26%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annual (Unaudited) Result
Revenue	5,918,814	4,572,485	4,408,980	5,622,870	6,605,101	5,655,661	6,026,948	-0.30%
YoY %	29.44%	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-	-
Horiz. %	98.21%	75.87%	73.15%	93.30%	109.59%	93.84%	100.00%	-
PBT	964,169	483,028	317,871	779,555	517,765	647,988	629,559	7.35%
YoY %	99.61%	51.96%	-59.22%	50.56%	-20.10%	2.93%	-	-
Horiz. %	153.15%	76.72%	50.49%	123.83%	82.24%	102.93%	100.00%	-
Tax	-298,977	-271,432	567,333	-134,452	-189,579	-207,279	-238,870	3.80%
YoY %	-10.15%	-147.84%	521.96%	29.08%	8.54%	13.23%	-	-
Horiz. %	125.16%	113.63%	-237.51%	56.29%	79.36%	86.77%	100.00%	-
NP	665,192	211,596	885,204	645,103	328,186	440,709	390,689	9.26%
YoY %	214.37%	-76.10%	37.22%	96.57%	-25.53%	12.80%	-	-
Horiz. %	170.26%	54.16%	226.58%	165.12%	84.00%	112.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	600,278	158,275	794,890	431,678	250,590	418,916	349,809	9.40%
YoY %	279.26%	-80.09%	84.14%	72.26%	-40.18%	19.76%	-	-
Horiz. %	171.60%	45.25%	227.24%	123.40%	71.64%	119.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.01%	56.19%	-178.48%	17.25%	36.61%	31.99%	37.94%	-
YoY %	-44.81%	131.48%	-1,134.67%	-52.88%	14.44%	-15.68%	-	-
Horiz. %	81.73%	148.10%	-470.43%	45.47%	96.49%	84.32%	100.00%	-
Total Cost	5,253,622	4,360,889	3,523,776	4,977,767	6,276,915	5,214,952	5,636,259	-1.16%
YoY %	20.47%	23.76%	-29.21%	-20.70%	20.36%	-7.47%	-	-
Horiz. %	93.21%	77.37%	62.52%	88.32%	111.37%	92.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,202,943	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.30%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.30%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	280,493	281,032	752,313	217,510	108,883	145,034	217,718	4.30%
YoY %	-0.19%	-62.64%	245.88%	99.76%	-24.93%	-33.38%	-	-
Horiz. %	128.83%	129.08%	345.54%	99.90%	50.01%	66.62%	100.00%	-
Div Payout %	46.73%	177.56%	94.64%	50.39%	43.45%	34.62%	62.24%	-
YoY %	-73.68%	87.62%	87.82%	15.97%	25.51%	-44.38%	-	-
Horiz. %	75.08%	285.28%	152.06%	80.96%	69.81%	55.62%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	10,202,943	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.30%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.30%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,678	0.08%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.19%	-	-
Horiz. %	100.52%	100.52%	100.46%	100.34%	100.29%	100.19%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	11.24%	4.63%	20.08%	11.47%	4.97%	7.79%	6.48%	-
YoY %	142.76%	-76.94%	75.07%	130.78%	-36.20%	20.22%	-	-
Horiz. %	173.46%	71.45%	309.88%	177.01%	76.70%	120.22%	100.00%	-
ROE	5.88%	1.61%	7.90%	4.31%	2.61%	4.39%	3.68%	-
YoY %	265.22%	-79.62%	83.29%	65.13%	-40.55%	19.29%	-	-
Horiz. %	159.78%	43.75%	214.67%	117.12%	70.92%	119.29%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	168.81	130.16	123.07	155.11	181.99	155.98	166.09	0.27%
YoY %	29.69%	5.76%	-20.66%	-14.77%	16.68%	-6.09%	-	-
Horiz. %	101.64%	78.37%	74.10%	93.39%	109.57%	93.91%	100.00%	-
EPS	17.11	4.49	22.19	11.91	6.91	11.56	9.65	10.00%
YoY %	281.07%	-79.77%	86.31%	72.36%	-40.22%	19.79%	-	-
Horiz. %	177.31%	46.53%	229.95%	123.42%	71.61%	119.79%	100.00%	-
DPS	8.00	8.00	21.00	6.00	3.00	4.00	6.00	4.90%
YoY %	0.00%	-61.90%	250.00%	100.00%	-25.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	350.00%	100.00%	50.00%	66.67%	100.00%	-
NAPS	2.91	2.80	2.81	2.76	2.65	2.63	2.62	1.76%
YoY %	3.93%	-0.36%	1.81%	4.15%	0.76%	0.38%	-	-
Horiz. %	111.07%	106.87%	107.25%	105.34%	101.15%	100.38%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,641,119
RPS	162.27	125.36	120.87	154.15	181.08	155.05	165.23	-0.30%
YoY %	29.44%	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-	-
Horiz. %	98.21%	75.87%	73.15%	93.29%	109.59%	93.84%	100.00%	-
EPS	16.46	4.34	21.79	11.83	6.87	11.48	9.59	9.41%
YoY %	279.26%	-80.08%	84.19%	72.20%	-40.16%	19.71%	-	-
Horiz. %	171.64%	45.26%	227.22%	123.36%	71.64%	119.71%	100.00%	-
DPS	7.69	7.70	20.63	5.96	2.99	3.98	5.97	4.30%
YoY %	-0.13%	-62.68%	246.14%	99.33%	-24.87%	-33.33%	-	-
Horiz. %	128.81%	128.98%	345.56%	99.83%	50.08%	66.67%	100.00%	-
NAPS	2.7972	2.6966	2.7598	2.7431	2.6368	2.6143	2.6064	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.30%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.30%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.43	1.60	1.67	1.69	1.59	2.22	2.68	-
P/RPS	1.44	1.23	1.36	1.09	0.87	1.42	1.61	-1.84%
YoY %	17.07%	-9.56%	24.77%	25.29%	-38.73%	-11.80%	-	-
Horiz. %	89.44%	76.40%	84.47%	67.70%	54.04%	88.20%	100.00%	-
P/EPS	14.19	35.51	7.53	14.19	23.03	19.21	27.80	-10.59%
YoY %	-60.04%	371.58%	-46.93%	-38.38%	19.89%	-30.90%	-	-
Horiz. %	51.04%	127.73%	27.09%	51.04%	82.84%	69.10%	100.00%	-
EY	7.05	2.82	13.29	7.05	4.34	5.20	3.60	11.84%
YoY %	150.00%	-78.78%	88.51%	62.44%	-16.54%	44.44%	-	-
Horiz. %	195.83%	78.33%	369.17%	195.83%	120.56%	144.44%	100.00%	-
DY	3.29	5.00	12.57	3.55	1.89	1.80	2.24	6.61%
YoY %	-34.20%	-60.22%	254.08%	87.83%	5.00%	-19.64%	-	-
Horiz. %	146.87%	223.21%	561.16%	158.48%	84.37%	80.36%	100.00%	-
P/NAPS	0.84	0.57	0.59	0.61	0.60	0.84	1.02	-3.18%
YoY %	47.37%	-3.39%	-3.28%	1.67%	-28.57%	-17.65%	-	-
Horiz. %	82.35%	55.88%	57.84%	59.80%	58.82%	82.35%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	29/05/23	27/05/22	27/05/21	26/06/20	29/05/19	30/05/18	-
Price	2.54	1.57	1.80	1.71	1.80	2.01	1.84	-
P/RPS	1.50	1.21	1.46	1.10	0.99	1.29	1.11	5.14%
YoY %	23.97%	-17.12%	32.73%	11.11%	-23.26%	16.22%	-	-
Horiz. %	135.14%	109.01%	131.53%	99.10%	89.19%	116.22%	100.00%	-
P/EPS	14.84	34.85	8.11	14.36	26.07	17.40	19.09	-4.10%
YoY %	-57.42%	329.72%	-43.52%	-44.92%	49.83%	-8.85%	-	-
Horiz. %	77.74%	182.56%	42.48%	75.22%	136.56%	91.15%	100.00%	-
EY	6.74	2.87	12.33	6.96	3.84	5.75	5.24	4.28%
YoY %	134.84%	-76.72%	77.16%	81.25%	-33.22%	9.73%	-	-
Horiz. %	128.63%	54.77%	235.31%	132.82%	73.28%	109.73%	100.00%	-
DY	3.15	5.10	11.67	3.51	1.67	1.99	3.26	-0.56%
YoY %	-38.24%	-56.30%	232.48%	110.18%	-16.08%	-38.96%	-	-
Horiz. %	96.63%	156.44%	357.98%	107.67%	51.23%	61.04%	100.00%	-
P/NAPS	0.87	0.56	0.64	0.62	0.68	0.76	0.70	3.68%
YoY %	55.36%	-12.50%	3.23%	-8.82%	-10.53%	8.57%	-	-
Horiz. %	124.29%	80.00%	91.43%	88.57%	97.14%	108.57%	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