[IJM] YoY 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. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	5,841,248	5,368,366	4,289,268	3,816,858	4,617,022	6,235,572	5,506,964	0.98%
YoY %	8.81%	25.16%	12.38%	-17.33%	-25.96%	13.23%	-	-
Horiz. %	106.07%	97.48%	77.89%	69.31%	83.84%	113.23%	100.00%	-
PBT	610,666	742,274	360,056	180,850	509,662	515,222	278,120	13.99%
YoY %	-17.73%	106.16%	99.09%	-64.52%	-1.08%	85.25%	-	-
Horiz. %	219.57%	266.89%	129.46%	65.03%	183.25%	185.25%	100.00%	-
Tax	-221,882	-287,702	-176,018	1,381,818	-164,328	-185,976	-132,954	8.90%
YoY %	22.88%	-63.45%	-112.74%	940.89%	11.64%	-39.88%	-	-
Horiz. %	166.89%	216.39%	132.39%	-1,039.32%	123.60%	139.88%	100.00%	-
NP	388,784	454,572	184,038	1,562,668	345,334	329,246	145,166	17.82%
YoY %	-14.47%	147.00%	-88.22%	352.51%	4.89%	126.81%	-	-
Horiz. %	267.82%	313.14%	126.78%	1,076.47%	237.89%	226.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,184	388,658	120,872	1,389,968	201,572	259,052	169,364	11.30%
YoY %	-17.10%	221.55%	-91.30%	589.56%	-22.19%	52.96%	-	-
Horiz. %	190.23%	229.48%	71.37%	820.70%	119.02%	152.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	38.76%	48.89%	-764.07%	32.24%	36.10%	47.80%	-
YoY %	-6.27%	-20.72%	106.40%	-2,469.94%	-10.69%	-24.48%	-	-
Horiz. %	76.00%	81.09%	102.28%	-1,598.47%	67.45%	75.52%	100.00%	-
Total Cost	5,452,464	4,913,794	4,105,230	2,254,190	4,271,688	5,906,326	5,361,798	0.27%
YoY %	10.96%	19.70%	82.12%	-47.23%	-27.68%	10.16%	-	-
Horiz. %	101.69%	91.64%	76.56%	42.04%	79.67%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,107,733	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	1.51%
YoY %	2.58%	-0.17%	-7.10%	9.60%	0.79%	4.17%	-	-
Horiz. %	109.48%	106.72%	106.91%	115.07%	105.00%	104.17%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	140,385	140,259	141,003	1,228,675	145,232	145,177	145,395	-0.58%
YoY %	0.09%	-0.53%	-88.52%	746.01%	0.04%	-0.15%	-	-
Horiz. %	96.55%	96.47%	96.98%	845.06%	99.89%	99.85%	100.00%	-
Div Payout %	43.57%	36.09%	116.66%	88.40%	72.05%	56.04%	85.85%	-
YoY %	20.73%	-69.06%	31.97%	22.69%	28.57%	-34.72%	-	-
Horiz. %	50.75%	42.04%	135.89%	102.97%	83.93%	65.28%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	10,107,733	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	1.51%
YoY %	2.58%	-0.17%	-7.10%	9.60%	0.79%	4.17%	-	-
Horiz. %	109.48%	106.72%	106.91%	115.07%	105.00%	104.17%	100.00%	-
NOSH	3,509,629	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	-0.58%
YoY %	-3.78%	0.00%	0.06%	0.12%	0.05%	0.10%	-	-
Horiz. %	96.53%	100.33%	100.33%	100.27%	100.15%	100.10%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	6.66%	8.47%	4.29%	40.94%	7.48%	5.28%	2.64%	-
YoY %	-21.37%	97.44%	-89.52%	447.33%	41.67%	100.00%	-	-
Horiz. %	252.27%	320.83%	162.50%	1,550.76%	283.33%	200.00%	100.00%	-
ROE	3.19%	3.94%	1.22%	13.08%	2.08%	2.69%	1.83%	-
YoY %	-19.04%	222.95%	-90.67%	528.85%	-22.68%	46.99%	-	-
Horiz. %	174.32%	215.30%	66.67%	714.75%	113.66%	146.99%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	166.43	153.10	121.68	105.62	127.16	171.80	151.50	1.57%
YoY %	8.71%	25.82%	15.21%	-16.94%	-25.98%	13.40%	-	-
Horiz. %	109.85%	101.06%	80.32%	69.72%	83.93%	113.40%	100.00%	-
EPS	9.18	11.08	3.42	38.48	5.56	7.14	4.66	11.95%
YoY %	-17.15%	223.98%	-91.11%	592.09%	-22.13%	53.22%	-	-
Horiz. %	197.00%	237.77%	73.39%	825.75%	119.31%	153.22%	100.00%	-
DPS	4.00	4.00	4.00	34.00	4.00	4.00	4.00	0.00%
YoY %	0.00%	0.00%	-88.24%	750.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	850.00%	100.00%	100.00%	100.00%	-
NAPS	2.88	2.81	2.80	2.94	2.67	2.65	2.54	2.11%
YoY %	2.49%	0.36%	-4.76%	10.11%	0.75%	4.33%	-	-
Horiz. %	113.39%	110.63%	110.24%	115.75%	105.12%	104.33%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	166.86	153.36	122.53	109.03	131.89	178.13	157.31	0.98%
YoY %	8.80%	25.16%	12.38%	-17.33%	-25.96%	13.24%	-	-
Horiz. %	106.07%	97.49%	77.89%	69.31%	83.84%	113.24%	100.00%	-
EPS	9.20	11.10	3.45	39.71	5.76	7.40	4.84	11.28%
YoY %	-17.12%	221.74%	-91.31%	589.41%	-22.16%	52.89%	-	-
Horiz. %	190.08%	229.34%	71.28%	820.45%	119.01%	152.89%	100.00%	-
DPS	4.01	4.01	4.03	35.10	4.15	4.15	4.15	-0.56%
YoY %	0.00%	-0.50%	-88.52%	745.78%	0.00%	0.00%	-	-
Horiz. %	96.63%	96.63%	97.11%	845.78%	100.00%	100.00%	100.00%	-
NAPS	2.8874	2.8147	2.8196	3.035	2.7693	2.7475	2.6374	1.51%
YoY %	2.58%	-0.17%	-7.10%	9.59%	0.79%	4.17%	-	-
Horiz. %	109.48%	106.72%	106.91%	115.08%	105.00%	104.17%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	2.93	1.86	1.67	1.81	1.44	2.19	1.80	-
P/RPS	1.76	1.21	1.37	1.71	1.13	1.27	1.19	6.73%
YoY %	45.45%	-11.68%	-19.88%	51.33%	-11.02%	6.72%	-	-
Horiz. %	147.90%	101.68%	115.13%	143.70%	94.96%	106.72%	100.00%	-
P/EPS	31.92	16.78	48.70	4.71	25.94	30.68	38.63	-3.12%
YoY %	90.23%	-65.54%	933.97%	-81.84%	-15.45%	-20.58%	-	-
Horiz. %	82.63%	43.44%	126.07%	12.19%	67.15%	79.42%	100.00%	-
EY	3.13	5.96	2.05	21.25	3.86	3.26	2.59	3.20%
YoY %	-47.48%	190.73%	-90.35%	450.52%	18.40%	25.87%	-	-
Horiz. %	120.85%	230.12%	79.15%	820.46%	149.03%	125.87%	100.00%	-
DY	1.37	2.15	2.40	18.78	2.78	1.83	2.22	-7.72%
YoY %	-36.28%	-10.42%	-87.22%	575.54%	51.91%	-17.57%	-	-
Horiz. %	61.71%	96.85%	108.11%	845.95%	125.23%	82.43%	100.00%	-
P/NAPS	1.02	0.66	0.60	0.62	0.54	0.83	0.71	6.21%
YoY %	54.55%	10.00%	-3.23%	14.81%	-34.94%	16.90%	-	-
Horiz. %	143.66%	92.96%	84.51%	87.32%	76.06%	116.90%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	30/11/23	25/11/22	29/11/21	25/11/20	26/11/19	26/11/18	-
Price	2.82	1.81	1.58	1.79	1.60	2.09	1.82	-
P/RPS	1.69	1.18	1.30	1.69	1.26	1.22	1.20	5.86%
YoY %	43.22%	-9.23%	-23.08%	34.13%	3.28%	1.67%	-	-
Horiz. %	140.83%	98.33%	108.33%	140.83%	105.00%	101.67%	100.00%	-
P/EPS	30.72	16.33	46.08	4.65	28.82	29.28	39.06	-3.92%
YoY %	88.12%	-64.56%	890.97%	-83.87%	-1.57%	-25.04%	-	-
Horiz. %	78.65%	41.81%	117.97%	11.90%	73.78%	74.96%	100.00%	-
EY	3.26	6.12	2.17	21.49	3.47	3.42	2.56	4.10%
YoY %	-46.73%	182.03%	-89.90%	519.31%	1.46%	33.59%	-	-
Horiz. %	127.34%	239.06%	84.77%	839.45%	135.55%	133.59%	100.00%	-
DY	1.42	2.21	2.53	18.99	2.50	1.91	2.20	-7.03%
YoY %	-35.75%	-12.65%	-86.68%	659.60%	30.89%	-13.18%	-	-
Horiz. %	64.55%	100.45%	115.00%	863.18%	113.64%	86.82%	100.00%	-
P/NAPS	0.98	0.64	0.56	0.61	0.60	0.79	0.72	5.26%
YoY %	53.12%	14.29%	-8.20%	1.67%	-24.05%	9.72%	-	-
Horiz. %	136.11%	88.89%	77.78%	84.72%	83.33%	109.72%	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