[IJM] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 40.21%
YoY- -47.4%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 4,235,266 5,362,314 6,077,530 5,680,974 6,171,090 5,861,356 5,281,525 -3.60%
PBT 332,094 711,150 561,598 421,821 735,870 846,397 1,361,272 -20.93%
Tax 861,117 -206,133 -227,836 -190,142 -231,493 -220,314 -241,822 -
NP 1,193,212 505,017 333,762 231,678 504,377 626,082 1,119,449 1.06%
-
NP to SH 1,057,898 327,046 239,057 237,473 451,494 557,025 999,136 0.95%
-
Tax Rate -259.30% 28.99% 40.57% 45.08% 31.46% 26.03% 17.76% -
Total Cost 3,042,054 4,857,297 5,743,768 5,449,296 5,666,713 5,235,273 4,162,076 -5.08%
-
Net Worth 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 1.99%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 816,239 96,834 96,785 96,951 145,134 143,934 142,733 33.69%
Div Payout % 77.16% 29.61% 40.49% 40.83% 32.15% 25.84% 14.29% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 1.99%
NOSH 3,645,488 3,641,119 3,639,288 3,635,687 3,628,600 3,598,354 3,568,342 0.35%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 28.17% 9.42% 5.49% 4.08% 8.17% 10.68% 21.20% -
ROE 10.49% 3.34% 2.49% 2.54% 4.75% 6.09% 11.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 117.61 147.67 167.45 156.26 170.08 162.89 148.01 -3.75%
EPS 29.39 9.01 6.59 6.53 12.45 15.48 28.00 0.81%
DPS 22.67 2.67 2.67 2.67 4.00 4.00 4.00 33.49%
NAPS 2.80 2.70 2.64 2.57 2.62 2.54 2.51 1.83%
Adjusted Per Share Value based on latest NOSH - 3,635,687
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 116.11 147.01 166.62 155.75 169.18 160.69 144.80 -3.61%
EPS 29.00 8.97 6.55 6.51 12.38 15.27 27.39 0.95%
DPS 22.38 2.65 2.65 2.66 3.98 3.95 3.91 33.71%
NAPS 2.7643 2.6879 2.6269 2.5616 2.6062 2.5057 2.4555 1.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.52 1.73 2.17 1.62 3.05 3.20 3.38 -
P/RPS 1.29 1.17 1.30 1.04 1.79 1.96 2.28 -9.04%
P/EPS 5.17 19.21 32.95 24.80 24.51 20.67 12.07 -13.16%
EY 19.33 5.21 3.04 4.03 4.08 4.84 8.28 15.16%
DY 14.91 1.54 1.23 1.65 1.31 1.25 1.18 52.55%
P/NAPS 0.54 0.64 0.82 0.63 1.16 1.26 1.35 -14.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 -
Price 1.53 1.62 2.15 1.97 2.90 3.42 3.41 -
P/RPS 1.30 1.10 1.28 1.26 1.71 2.10 2.30 -9.06%
P/EPS 5.21 17.99 32.64 30.16 23.31 22.09 12.18 -13.18%
EY 19.20 5.56 3.06 3.32 4.29 4.53 8.21 15.19%
DY 14.81 1.65 1.24 1.35 1.38 1.17 1.17 52.60%
P/NAPS 0.55 0.60 0.81 0.77 1.11 1.35 1.36 -13.99%

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