[IJM] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Dec-2020 [#3]

Profit Trend

QoQ- 62.25%

YoY- 36.81%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	5,546,086	4,327,600	4,235,266	5,362,314	6,077,530	5,680,974	6,171,090	-1.76%
YoY %	28.16%	2.18%	-21.02%	-11.77%	6.98%	-7.94%	-	-
Horiz. %	89.87%	70.13%	68.63%	86.89%	98.48%	92.06%	100.00%	-
PBT	796,493	437,037	332,094	711,150	561,598	421,821	735,870	1.32%
YoY %	82.25%	31.60%	-53.30%	26.63%	33.14%	-42.68%	-	-
Horiz. %	108.24%	59.39%	45.13%	96.64%	76.32%	57.32%	100.00%	-
Tax	-348,566	-195,686	861,117	-206,133	-227,836	-190,142	-231,493	7.05%
YoY %	-78.13%	-122.72%	517.75%	9.53%	-19.82%	17.86%	-	-
Horiz. %	150.57%	84.53%	-371.98%	89.05%	98.42%	82.14%	100.00%	-
NP	447,926	241,350	1,193,212	505,017	333,762	231,678	504,377	-1.95%
YoY %	85.59%	-79.77%	136.27%	51.31%	44.06%	-54.07%	-	-
Horiz. %	88.81%	47.85%	236.57%	100.13%	66.17%	45.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,010	180,300	1,057,898	327,046	239,057	237,473	451,494	-2.28%
YoY %	117.98%	-82.96%	223.47%	36.81%	0.67%	-47.40%	-	-
Horiz. %	87.05%	39.93%	234.31%	72.44%	52.95%	52.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.76%	44.78%	-259.30%	28.99%	40.57%	45.08%	31.46%	-
YoY %	-2.28%	117.27%	-994.45%	-28.54%	-10.00%	43.29%	-	-
Horiz. %	139.10%	142.34%	-824.22%	92.15%	128.96%	143.29%	100.00%	-
Total Cost	5,098,160	4,086,249	3,042,054	4,857,297	5,743,768	5,449,296	5,666,713	-1.74%
YoY %	24.76%	34.33%	-37.37%	-15.43%	5.40%	-3.84%	-	-
Horiz. %	89.97%	72.11%	53.68%	85.72%	101.36%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,887,387	9,811,051	10,082,959	9,804,461	9,581,753	9,343,717	9,506,339	0.65%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.14%	100.79%	98.29%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	93,497	93,773	816,239	96,834	96,785	96,951	145,134	-7.06%
YoY %	-0.29%	-88.51%	742.93%	0.05%	-0.17%	-33.20%	-	-
Horiz. %	64.42%	64.61%	562.40%	66.72%	66.69%	66.80%	100.00%	-
Div Payout %	23.79%	52.01%	77.16%	29.61%	40.49%	40.83%	32.15%	-
YoY %	-54.26%	-32.59%	160.59%	-26.87%	-0.83%	27.00%	-	-
Horiz. %	74.00%	161.77%	240.00%	92.10%	125.94%	127.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	9,887,387	9,811,051	10,082,959	9,804,461	9,581,753	9,343,717	9,506,339	0.65%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.14%	100.79%	98.29%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,600	0.08%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.20%	-	-
Horiz. %	100.52%	100.52%	100.47%	100.35%	100.29%	100.20%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.08%	5.58%	28.17%	9.42%	5.49%	4.08%	8.17%	-
YoY %	44.80%	-80.19%	199.04%	71.58%	34.56%	-50.06%	-	-
Horiz. %	98.90%	68.30%	344.80%	115.30%	67.20%	49.94%	100.00%	-
ROE	3.97%	1.84%	10.49%	3.34%	2.49%	2.54%	4.75%	-
YoY %	115.76%	-82.46%	214.07%	34.14%	-1.97%	-46.53%	-	-
Horiz. %	83.58%	38.74%	220.84%	70.32%	52.42%	53.47%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	158.18	123.07	117.61	147.67	167.45	156.26	170.08	-1.20%
YoY %	28.53%	4.64%	-20.36%	-11.81%	7.16%	-8.13%	-	-
Horiz. %	93.00%	72.36%	69.15%	86.82%	98.45%	91.87%	100.00%	-
EPS	11.20	5.12	29.39	9.01	6.59	6.53	12.45	-1.74%
YoY %	118.75%	-82.58%	226.19%	36.72%	0.92%	-47.55%	-	-
Horiz. %	89.96%	41.12%	236.06%	72.37%	52.93%	52.45%	100.00%	-
DPS	2.67	2.67	22.67	2.67	2.67	2.67	4.00	-6.51%
YoY %	0.00%	-88.22%	749.06%	0.00%	0.00%	-33.25%	-	-
Horiz. %	66.75%	66.75%	566.75%	66.75%	66.75%	66.75%	100.00%	-
NAPS	2.82	2.79	2.80	2.70	2.64	2.57	2.62	1.23%
YoY %	1.08%	-0.36%	3.70%	2.27%	2.72%	-1.91%	-	-
Horiz. %	107.63%	106.49%	106.87%	103.05%	100.76%	98.09%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,641,119
RPS	152.05	118.64	116.11	147.01	166.62	155.75	169.18	-1.76%
YoY %	28.16%	2.18%	-21.02%	-11.77%	6.98%	-7.94%	-	-
Horiz. %	89.87%	70.13%	68.63%	86.90%	98.49%	92.06%	100.00%	-
EPS	10.77	4.94	29.00	8.97	6.55	6.51	12.38	-2.29%
YoY %	118.02%	-82.97%	223.30%	36.95%	0.61%	-47.42%	-	-
Horiz. %	87.00%	39.90%	234.25%	72.46%	52.91%	52.58%	100.00%	-
DPS	2.56	2.57	22.38	2.65	2.65	2.66	3.98	-7.08%
YoY %	-0.39%	-88.52%	744.53%	0.00%	-0.38%	-33.17%	-	-
Horiz. %	64.32%	64.57%	562.31%	66.58%	66.58%	66.83%	100.00%	-
NAPS	2.7107	2.6898	2.7643	2.6879	2.6269	2.5616	2.6062	0.65%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.13%	100.79%	98.29%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	1.88	1.60	1.52	1.73	2.17	1.62	3.05	-
P/RPS	1.19	1.30	1.29	1.17	1.30	1.04	1.79	-6.57%
YoY %	-8.46%	0.78%	10.26%	-10.00%	25.00%	-41.90%	-	-
Horiz. %	66.48%	72.63%	72.07%	65.36%	72.63%	58.10%	100.00%	-
P/EPS	16.77	31.21	5.17	19.21	32.95	24.80	24.51	-6.12%
YoY %	-46.27%	503.68%	-73.09%	-41.70%	32.86%	1.18%	-	-
Horiz. %	68.42%	127.34%	21.09%	78.38%	134.43%	101.18%	100.00%	-
EY	5.96	3.20	19.33	5.21	3.04	4.03	4.08	6.51%
YoY %	86.25%	-83.45%	271.02%	71.38%	-24.57%	-1.23%	-	-
Horiz. %	146.08%	78.43%	473.77%	127.70%	74.51%	98.77%	100.00%	-
DY	1.42	1.67	14.91	1.54	1.23	1.65	1.31	1.35%
YoY %	-14.97%	-88.80%	868.18%	25.20%	-25.45%	25.95%	-	-
Horiz. %	108.40%	127.48%	1,138.17%	117.56%	93.89%	125.95%	100.00%	-
P/NAPS	0.67	0.57	0.54	0.64	0.82	0.63	1.16	-8.73%
YoY %	17.54%	5.56%	-15.62%	-21.95%	30.16%	-45.69%	-	-
Horiz. %	57.76%	49.14%	46.55%	55.17%	70.69%	54.31%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	23/02/23	24/02/22	25/02/21	25/02/20	26/02/19	27/02/18	-
Price	2.17	1.58	1.53	1.62	2.15	1.97	2.90	-
P/RPS	1.37	1.28	1.30	1.10	1.28	1.26	1.71	-3.62%
YoY %	7.03%	-1.54%	18.18%	-14.06%	1.59%	-26.32%	-	-
Horiz. %	80.12%	74.85%	76.02%	64.33%	74.85%	73.68%	100.00%	-
P/EPS	19.36	30.82	5.21	17.99	32.64	30.16	23.31	-3.04%
YoY %	-37.18%	491.55%	-71.04%	-44.88%	8.22%	29.39%	-	-
Horiz. %	83.05%	132.22%	22.35%	77.18%	140.03%	129.39%	100.00%	-
EY	5.17	3.25	19.20	5.56	3.06	3.32	4.29	3.15%
YoY %	59.08%	-83.07%	245.32%	81.70%	-7.83%	-22.61%	-	-
Horiz. %	120.51%	75.76%	447.55%	129.60%	71.33%	77.39%	100.00%	-
DY	1.23	1.69	14.81	1.65	1.24	1.35	1.38	-1.89%
YoY %	-27.22%	-88.59%	797.58%	33.06%	-8.15%	-2.17%	-	-
Horiz. %	89.13%	122.46%	1,073.19%	119.57%	89.86%	97.83%	100.00%	-
P/NAPS	0.77	0.57	0.55	0.60	0.81	0.77	1.11	-5.91%
YoY %	35.09%	3.64%	-8.33%	-25.93%	5.19%	-30.63%	-	-
Horiz. %	69.37%	51.35%	49.55%	54.05%	72.97%	69.37%	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