[IJM] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 3864.83%
YoY- -22.19%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,368,366 4,289,268 3,816,858 4,617,022 6,235,572 5,506,964 6,124,240 -2.17%
PBT 742,274 360,056 180,850 509,662 515,222 278,120 758,954 -0.36%
Tax -287,702 -176,018 1,381,818 -164,328 -185,976 -132,954 -222,568 4.36%
NP 454,572 184,038 1,562,668 345,334 329,246 145,166 536,386 -2.71%
-
NP to SH 388,658 120,872 1,389,968 201,572 259,052 169,364 474,514 -3.27%
-
Tax Rate 38.76% 48.89% -764.07% 32.24% 36.10% 47.80% 29.33% -
Total Cost 4,913,794 4,105,230 2,254,190 4,271,688 5,906,326 5,361,798 5,587,854 -2.11%
-
Net Worth 9,853,200 9,870,265 10,624,425 9,694,249 9,618,040 9,232,623 9,526,502 0.56%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 140,259 141,003 1,228,675 145,232 145,177 145,395 217,334 -7.03%
Div Payout % 36.09% 116.66% 88.40% 72.05% 56.04% 85.85% 45.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 9,853,200 9,870,265 10,624,425 9,694,249 9,618,040 9,232,623 9,526,502 0.56%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,622,244 0.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.47% 4.29% 40.94% 7.48% 5.28% 2.64% 8.76% -
ROE 3.94% 1.22% 13.08% 2.08% 2.69% 1.83% 4.98% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 153.10 121.68 105.62 127.16 171.80 151.50 169.07 -1.63%
EPS 11.08 3.42 38.48 5.56 7.14 4.66 13.10 -2.75%
DPS 4.00 4.00 34.00 4.00 4.00 4.00 6.00 -6.53%
NAPS 2.81 2.80 2.94 2.67 2.65 2.54 2.63 1.10%
Adjusted Per Share Value based on latest NOSH - 3,641,119
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 147.18 117.59 104.64 126.58 170.95 150.98 167.90 -2.17%
EPS 10.66 3.31 38.11 5.53 7.10 4.64 13.01 -3.26%
DPS 3.85 3.87 33.68 3.98 3.98 3.99 5.96 -7.02%
NAPS 2.7013 2.706 2.9127 2.6577 2.6368 2.5312 2.6117 0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.86 1.67 1.81 1.44 2.19 1.80 3.30 -
P/RPS 1.21 1.37 1.71 1.13 1.27 1.19 1.95 -7.64%
P/EPS 16.78 48.70 4.71 25.94 30.68 38.63 25.19 -6.54%
EY 5.96 2.05 21.25 3.86 3.26 2.59 3.97 7.00%
DY 2.15 2.40 18.78 2.78 1.83 2.22 1.82 2.81%
P/NAPS 0.66 0.60 0.62 0.54 0.83 0.71 1.25 -10.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 25/11/22 29/11/21 25/11/20 26/11/19 26/11/18 28/11/17 -
Price 1.81 1.58 1.79 1.60 2.09 1.82 3.07 -
P/RPS 1.18 1.30 1.69 1.26 1.22 1.20 1.82 -6.96%
P/EPS 16.33 46.08 4.65 28.82 29.28 39.06 23.44 -5.84%
EY 6.12 2.17 21.49 3.47 3.42 2.56 4.27 6.17%
DY 2.21 2.53 18.99 2.50 1.91 2.20 1.95 2.10%
P/NAPS 0.64 0.56 0.61 0.60 0.79 0.72 1.17 -9.56%

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