[IJM] YoY Cumulative 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- 958.09%

YoY- 589.56%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	2,684,183	2,144,634	1,908,429	2,308,511	3,117,786	2,753,482	3,062,120	-2.17%
YoY %	25.16%	12.38%	-17.33%	-25.96%	13.23%	-10.08%	-	-
Horiz. %	87.66%	70.04%	62.32%	75.39%	101.82%	89.92%	100.00%	-
PBT	371,137	180,028	90,425	254,831	257,611	139,060	379,477	-0.36%
YoY %	106.16%	99.09%	-64.52%	-1.08%	85.25%	-63.35%	-	-
Horiz. %	97.80%	47.44%	23.83%	67.15%	67.89%	36.65%	100.00%	-
Tax	-143,851	-88,009	690,909	-82,164	-92,988	-66,477	-111,284	4.36%
YoY %	-63.45%	-112.74%	940.89%	11.64%	-39.88%	40.26%	-	-
Horiz. %	129.26%	79.09%	-620.85%	73.83%	83.56%	59.74%	100.00%	-
NP	227,286	92,019	781,334	172,667	164,623	72,583	268,193	-2.71%
YoY %	147.00%	-88.22%	352.51%	4.89%	126.81%	-72.94%	-	-
Horiz. %	84.75%	34.31%	291.33%	64.38%	61.38%	27.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,329	60,436	694,984	100,786	129,526	84,682	237,257	-3.27%
YoY %	221.55%	-91.30%	589.56%	-22.19%	52.96%	-64.31%	-	-
Horiz. %	81.91%	25.47%	292.92%	42.48%	54.59%	35.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.76%	48.89%	-764.07%	32.24%	36.10%	47.80%	29.33%	-
YoY %	-20.72%	106.40%	-2,469.94%	-10.69%	-24.48%	62.97%	-	-
Horiz. %	132.15%	166.69%	-2,605.08%	109.92%	123.08%	162.97%	100.00%	-
Total Cost	2,456,897	2,052,615	1,127,095	2,135,844	2,953,163	2,680,899	2,793,927	-2.11%
YoY %	19.70%	82.12%	-47.23%	-27.68%	10.16%	-4.05%	-	-
Horiz. %	87.94%	73.47%	40.34%	76.45%	105.70%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.52%	101.76%	100.96%	96.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	70,129	70,501	614,337	72,616	72,588	72,697	108,667	-7.03%
YoY %	-0.53%	-88.52%	746.01%	0.04%	-0.15%	-33.10%	-	-
Horiz. %	64.54%	64.88%	565.34%	66.82%	66.80%	66.90%	100.00%	-
Div Payout %	36.09%	116.66%	88.40%	72.05%	56.04%	85.85%	45.80%	-
YoY %	-69.06%	31.97%	22.69%	28.57%	-34.72%	87.45%	-	-
Horiz. %	78.80%	254.72%	193.01%	157.31%	122.36%	187.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
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%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.52%	101.76%	100.96%	96.92%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,622,244	0.11%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.37%	-	-
Horiz. %	100.70%	100.70%	100.64%	100.52%	100.47%	100.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.47%	4.29%	40.94%	7.48%	5.28%	2.64%	8.76%	-
YoY %	97.44%	-89.52%	447.33%	41.67%	100.00%	-69.86%	-	-
Horiz. %	96.69%	48.97%	467.35%	85.39%	60.27%	30.14%	100.00%	-
ROE	1.97%	0.61%	6.54%	1.04%	1.35%	0.92%	2.49%	-
YoY %	222.95%	-90.67%	528.85%	-22.96%	46.74%	-63.05%	-	-
Horiz. %	79.12%	24.50%	262.65%	41.77%	54.22%	36.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	76.55	60.84	52.81	63.58	85.90	75.75	84.54	-1.64%
YoY %	25.82%	15.21%	-16.94%	-25.98%	13.40%	-10.40%	-	-
Horiz. %	90.55%	71.97%	62.47%	75.21%	101.61%	89.60%	100.00%	-
EPS	5.54	1.71	19.24	2.78	3.57	2.33	6.55	-2.75%
YoY %	223.98%	-91.11%	592.09%	-22.13%	53.22%	-64.43%	-	-
Horiz. %	84.58%	26.11%	293.74%	42.44%	54.50%	35.57%	100.00%	-
DPS	2.00	2.00	17.00	2.00	2.00	2.00	3.00	-6.53%
YoY %	0.00%	-88.24%	750.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	566.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	2.81	2.80	2.94	2.67	2.65	2.54	2.63	1.10%
YoY %	0.36%	-4.76%	10.11%	0.75%	4.33%	-3.42%	-	-
Horiz. %	106.84%	106.46%	111.79%	101.52%	100.76%	96.58%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	73.59	58.80	52.32	63.29	85.48	75.49	83.95	-2.17%
YoY %	25.15%	12.39%	-17.33%	-25.96%	13.23%	-10.08%	-	-
Horiz. %	87.66%	70.04%	62.32%	75.39%	101.82%	89.92%	100.00%	-
EPS	5.33	1.66	19.05	2.76	3.55	2.32	6.50	-3.25%
YoY %	221.08%	-91.29%	590.22%	-22.25%	53.02%	-64.31%	-	-
Horiz. %	82.00%	25.54%	293.08%	42.46%	54.62%	35.69%	100.00%	-
DPS	1.92	1.93	16.84	1.99	1.99	1.99	2.98	-7.06%
YoY %	-0.52%	-88.54%	746.23%	0.00%	0.00%	-33.22%	-	-
Horiz. %	64.43%	64.77%	565.10%	66.78%	66.78%	66.78%	100.00%	-
NAPS	2.7013	2.706	2.9127	2.6577	2.6368	2.5312	2.6117	0.56%
YoY %	-0.17%	-7.10%	9.59%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.53%	101.76%	100.96%	96.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	2.43	2.74	3.43	2.26	2.55	2.38	3.90	-7.57%
YoY %	-11.31%	-20.12%	51.77%	-11.37%	7.14%	-38.97%	-	-
Horiz. %	62.31%	70.26%	87.95%	57.95%	65.38%	61.03%	100.00%	-
P/EPS	33.56	97.41	9.41	51.88	61.37	77.26	50.38	-6.54%
YoY %	-65.55%	935.18%	-81.86%	-15.46%	-20.57%	53.35%	-	-
Horiz. %	66.61%	193.35%	18.68%	102.98%	121.81%	153.35%	100.00%	-
EY	2.98	1.03	10.63	1.93	1.63	1.29	1.98	7.04%
YoY %	189.32%	-90.31%	450.78%	18.40%	26.36%	-34.85%	-	-
Horiz. %	150.51%	52.02%	536.87%	97.47%	82.32%	65.15%	100.00%	-
DY	1.08	1.20	9.39	1.39	0.91	1.11	0.91	2.89%
YoY %	-10.00%	-87.22%	575.54%	52.75%	-18.02%	21.98%	-	-
Horiz. %	118.68%	131.87%	1,031.87%	152.75%	100.00%	121.98%	100.00%	-
P/NAPS	0.66	0.60	0.62	0.54	0.83	0.71	1.25	-10.09%
YoY %	10.00%	-3.23%	14.81%	-34.94%	16.90%	-43.20%	-	-
Horiz. %	52.80%	48.00%	49.60%	43.20%	66.40%	56.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	2.36	2.60	3.39	2.52	2.43	2.40	3.63	-6.92%
YoY %	-9.23%	-23.30%	34.52%	3.70%	1.25%	-33.88%	-	-
Horiz. %	65.01%	71.63%	93.39%	69.42%	66.94%	66.12%	100.00%	-
P/EPS	32.66	92.16	9.31	57.64	58.56	78.12	46.87	-5.84%
YoY %	-64.56%	889.90%	-83.85%	-1.57%	-25.04%	66.67%	-	-
Horiz. %	69.68%	196.63%	19.86%	122.98%	124.94%	166.67%	100.00%	-
EY	3.06	1.09	10.74	1.73	1.71	1.28	2.13	6.22%
YoY %	180.73%	-89.85%	520.81%	1.17%	33.59%	-39.91%	-	-
Horiz. %	143.66%	51.17%	504.23%	81.22%	80.28%	60.09%	100.00%	-
DY	1.10	1.27	9.50	1.25	0.96	1.10	0.98	1.94%
YoY %	-13.39%	-86.63%	660.00%	30.21%	-12.73%	12.24%	-	-
Horiz. %	112.24%	129.59%	969.39%	127.55%	97.96%	112.24%	100.00%	-
P/NAPS	0.64	0.56	0.61	0.60	0.79	0.72	1.17	-9.56%
YoY %	14.29%	-8.20%	1.67%	-24.05%	9.72%	-38.46%	-	-
Horiz. %	54.70%	47.86%	52.14%	51.28%	67.52%	61.54%	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