[IJM] YoY Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Feb-2024

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

31-Dec-2023 [#3]

Profit Trend

QoQ- 51.68%

YoY- 117.98%

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
Cumulative Result
Revenue	4,159,565	3,245,700	3,176,450	4,021,736	4,558,148	4,260,731	4,628,318	-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	597,370	327,778	249,071	533,363	421,199	316,366	551,903	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	-261,425	-146,765	645,838	-154,600	-170,877	-142,607	-173,620	7.05%
YoY %	-78.12%	-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	335,945	181,013	894,909	378,763	250,322	173,759	378,283	-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	294,758	135,225	793,424	245,285	179,293	178,105	338,621	-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	3,823,620	3,064,687	2,281,541	3,642,973	4,307,826	4,086,972	4,250,035	-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	70,123	70,330	612,179	72,625	72,589	72,713	108,851	-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	2.98%	1.38%	7.87%	2.50%	1.87%	1.91%	3.56%	-
YoY %	115.94%	-82.47%	214.80%	33.69%	-2.09%	-46.35%	-	-
Horiz. %	83.71%	38.76%	221.07%	70.22%	52.53%	53.65%	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	118.64	92.30	88.21	110.75	125.59	117.19	127.56	-1.20%
YoY %	28.54%	4.64%	-20.35%	-11.82%	7.17%	-8.13%	-	-
Horiz. %	93.01%	72.36%	69.15%	86.82%	98.46%	91.87%	100.00%	-
EPS	8.40	3.84	22.04	6.76	4.94	4.90	9.34	-1.75%
YoY %	118.75%	-82.58%	226.04%	36.84%	0.82%	-47.54%	-	-
Horiz. %	89.94%	41.11%	235.97%	72.38%	52.89%	52.46%	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	2.82	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 - 3,647,566
RPS	114.04	88.98	87.08	110.26	124.96	116.81	126.89	-1.76%
YoY %	28.16%	2.18%	-21.02%	-11.76%	6.98%	-7.94%	-	-
Horiz. %	89.87%	70.12%	68.63%	86.89%	98.48%	92.06%	100.00%	-
EPS	8.08	3.71	21.75	6.72	4.92	4.88	9.28	-2.28%
YoY %	117.79%	-82.94%	223.66%	36.59%	0.82%	-47.41%	-	-
Horiz. %	87.07%	39.98%	234.38%	72.41%	53.02%	52.59%	100.00%	-
DPS	1.92	1.93	16.78	1.99	1.99	1.99	2.98	-7.06%
YoY %	-0.52%	-88.50%	743.22%	0.00%	0.00%	-33.22%	-	-
Horiz. %	64.43%	64.77%	563.09%	66.78%	66.78%	66.78%	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	1.58	1.73	1.72	1.56	1.73	1.38	2.39	-6.66%
YoY %	-8.67%	0.58%	10.26%	-9.83%	25.36%	-42.26%	-	-
Horiz. %	66.11%	72.38%	71.97%	65.27%	72.38%	57.74%	100.00%	-
P/EPS	22.36	41.61	6.90	25.61	43.93	33.07	32.68	-6.12%
YoY %	-46.26%	503.04%	-73.06%	-41.70%	32.84%	1.19%	-	-
Horiz. %	68.42%	127.33%	21.11%	78.37%	134.42%	101.19%	100.00%	-
EY	4.47	2.40	14.50	3.90	2.28	3.02	3.06	6.51%
YoY %	86.25%	-83.45%	271.79%	71.05%	-24.50%	-1.31%	-	-
Horiz. %	146.08%	78.43%	473.86%	127.45%	74.51%	98.69%	100.00%	-
DY	1.06	1.25	11.18	1.16	0.92	1.23	0.98	1.31%
YoY %	-15.20%	-88.82%	863.79%	26.09%	-25.20%	25.51%	-	-
Horiz. %	108.16%	127.55%	1,140.82%	118.37%	93.88%	125.51%	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	1.83	1.71	1.73	1.46	1.71	1.68	2.27	-3.52%
YoY %	7.02%	-1.16%	18.49%	-14.62%	1.79%	-25.99%	-	-
Horiz. %	80.62%	75.33%	76.21%	64.32%	75.33%	74.01%	100.00%	-
P/EPS	25.81	41.09	6.94	23.98	43.52	40.21	31.07	-3.04%
YoY %	-37.19%	492.07%	-71.06%	-44.90%	8.23%	29.42%	-	-
Horiz. %	83.07%	132.25%	22.34%	77.18%	140.07%	129.42%	100.00%	-
EY	3.87	2.43	14.40	4.17	2.30	2.49	3.22	3.11%
YoY %	59.26%	-83.12%	245.32%	81.30%	-7.63%	-22.67%	-	-
Horiz. %	120.19%	75.47%	447.20%	129.50%	71.43%	77.33%	100.00%	-
DY	0.92	1.27	11.11	1.23	0.93	1.02	1.03	-1.86%
YoY %	-27.56%	-88.57%	803.25%	32.26%	-8.82%	-0.97%	-	-
Horiz. %	89.32%	123.30%	1,078.64%	119.42%	90.29%	99.03%	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