[IJM] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Mar-2020 [#4]

Profit Trend

QoQ- 39.77%

YoY- -40.18%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	4,572,485	4,408,980	5,622,870	6,605,101	5,655,661	6,026,948	6,065,335	-4.59%
YoY %	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-0.63%	-	-
Horiz. %	75.39%	72.69%	92.71%	108.90%	93.25%	99.37%	100.00%	-
PBT	483,028	317,871	779,555	517,765	647,988	629,559	1,010,010	-11.56%
YoY %	51.96%	-59.22%	50.56%	-20.10%	2.93%	-37.67%	-	-
Horiz. %	47.82%	31.47%	77.18%	51.26%	64.16%	62.33%	100.00%	-
Tax	-271,432	567,333	-134,452	-189,579	-207,279	-238,870	-243,206	1.84%
YoY %	-147.84%	521.96%	29.08%	8.54%	13.23%	1.78%	-	-
Horiz. %	111.61%	-233.27%	55.28%	77.95%	85.23%	98.22%	100.00%	-
NP	211,596	885,204	645,103	328,186	440,709	390,689	766,804	-19.30%
YoY %	-76.10%	37.22%	96.57%	-25.53%	12.80%	-49.05%	-	-
Horiz. %	27.59%	115.44%	84.13%	42.80%	57.47%	50.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,275	794,890	431,678	250,590	418,916	349,809	653,773	-21.04%
YoY %	-80.09%	84.14%	72.26%	-40.18%	19.76%	-46.49%	-	-
Horiz. %	24.21%	121.59%	66.03%	38.33%	64.08%	53.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.19%	-178.48%	17.25%	36.61%	31.99%	37.94%	24.08%	-
YoY %	131.48%	-1,134.67%	-52.88%	14.44%	-15.68%	57.56%	-	-
Horiz. %	233.35%	-741.20%	71.64%	152.03%	132.85%	157.56%	100.00%	-
Total Cost	4,360,889	3,523,776	4,977,767	6,276,915	5,214,952	5,636,259	5,298,531	-3.19%
YoY %	23.76%	-29.21%	-20.70%	20.36%	-7.47%	6.37%	-	-
Horiz. %	82.30%	66.50%	93.95%	118.47%	98.42%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	9,468,188	0.63%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.89%	106.32%	105.67%	101.58%	100.72%	100.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	281,032	752,313	217,510	108,883	145,034	217,718	270,005	0.66%
YoY %	-62.64%	245.88%	99.76%	-24.93%	-33.38%	-19.37%	-	-
Horiz. %	104.08%	278.63%	80.56%	40.33%	53.72%	80.63%	100.00%	-
Div Payout %	177.56%	94.64%	50.39%	43.45%	34.62%	62.24%	41.30%	-
YoY %	87.62%	87.82%	15.97%	25.51%	-44.38%	50.70%	-	-
Horiz. %	429.93%	229.15%	122.01%	105.21%	83.83%	150.70%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	9,468,188	0.63%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.89%	106.32%	105.67%	101.58%	100.72%	100.41%	100.00%	-
NOSH	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,678	3,600,071	0.21%
YoY %	0.06%	0.12%	0.05%	0.10%	0.19%	0.79%	-	-
Horiz. %	101.32%	101.26%	101.14%	101.09%	100.99%	100.79%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	4.63%	20.08%	11.47%	4.97%	7.79%	6.48%	12.64%	-
YoY %	-76.94%	75.07%	130.78%	-36.20%	20.22%	-48.73%	-	-
Horiz. %	36.63%	158.86%	90.74%	39.32%	61.63%	51.27%	100.00%	-
ROE	1.61%	7.90%	4.31%	2.61%	4.39%	3.68%	6.90%	-
YoY %	-79.62%	83.29%	65.13%	-40.55%	19.29%	-46.67%	-	-
Horiz. %	23.33%	114.49%	62.46%	37.83%	63.62%	53.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	130.16	123.07	155.11	181.99	155.98	166.09	168.48	-4.20%
YoY %	5.76%	-20.66%	-14.77%	16.68%	-6.09%	-1.42%	-	-
Horiz. %	77.26%	73.05%	92.06%	108.02%	92.58%	98.58%	100.00%	-
EPS	4.49	22.19	11.91	6.91	11.56	9.65	18.16	-20.76%
YoY %	-79.77%	86.31%	72.36%	-40.22%	19.79%	-46.86%	-	-
Horiz. %	24.72%	122.19%	65.58%	38.05%	63.66%	53.14%	100.00%	-
DPS	8.00	21.00	6.00	3.00	4.00	6.00	7.50	1.08%
YoY %	-61.90%	250.00%	100.00%	-25.00%	-33.33%	-20.00%	-	-
Horiz. %	106.67%	280.00%	80.00%	40.00%	53.33%	80.00%	100.00%	-
NAPS	2.80	2.81	2.76	2.65	2.63	2.62	2.63	1.04%
YoY %	-0.36%	1.81%	4.15%	0.76%	0.38%	-0.38%	-	-
Horiz. %	106.46%	106.84%	104.94%	100.76%	100.00%	99.62%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,639,288
RPS	125.36	120.87	154.15	181.08	155.05	165.23	166.28	-4.59%
YoY %	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-0.63%	-	-
Horiz. %	75.39%	72.69%	92.71%	108.90%	93.25%	99.37%	100.00%	-
EPS	4.34	21.79	11.83	6.87	11.48	9.59	17.92	-21.04%
YoY %	-80.08%	84.19%	72.20%	-40.16%	19.71%	-46.48%	-	-
Horiz. %	24.22%	121.60%	66.02%	38.34%	64.06%	53.52%	100.00%	-
DPS	7.70	20.63	5.96	2.99	3.98	5.97	7.40	0.66%
YoY %	-62.68%	246.14%	99.33%	-24.87%	-33.33%	-19.32%	-	-
Horiz. %	104.05%	278.78%	80.54%	40.41%	53.78%	80.68%	100.00%	-
NAPS	2.6966	2.7598	2.7431	2.6368	2.6143	2.6064	2.5958	0.63%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.88%	106.32%	105.67%	101.58%	100.71%	100.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.60	1.67	1.69	1.59	2.22	2.68	3.40	-
P/RPS	1.23	1.36	1.09	0.87	1.42	1.61	2.02	-7.93%
YoY %	-9.56%	24.77%	25.29%	-38.73%	-11.80%	-20.30%	-	-
Horiz. %	60.89%	67.33%	53.96%	43.07%	70.30%	79.70%	100.00%	-
P/EPS	35.51	7.53	14.19	23.03	19.21	27.80	18.72	11.25%
YoY %	371.58%	-46.93%	-38.38%	19.89%	-30.90%	48.50%	-	-
Horiz. %	189.69%	40.22%	75.80%	123.02%	102.62%	148.50%	100.00%	-
EY	2.82	13.29	7.05	4.34	5.20	3.60	5.34	-10.09%
YoY %	-78.78%	88.51%	62.44%	-16.54%	44.44%	-32.58%	-	-
Horiz. %	52.81%	248.88%	132.02%	81.27%	97.38%	67.42%	100.00%	-
DY	5.00	12.57	3.55	1.89	1.80	2.24	2.21	14.56%
YoY %	-60.22%	254.08%	87.83%	5.00%	-19.64%	1.36%	-	-
Horiz. %	226.24%	568.78%	160.63%	85.52%	81.45%	101.36%	100.00%	-
P/NAPS	0.57	0.59	0.61	0.60	0.84	1.02	1.29	-12.72%
YoY %	-3.39%	-3.28%	1.67%	-28.57%	-17.65%	-20.93%	-	-
Horiz. %	44.19%	45.74%	47.29%	46.51%	65.12%	79.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	27/05/22	27/05/21	26/06/20	29/05/19	30/05/18	25/05/17	-
Price	1.57	1.80	1.71	1.80	2.01	1.84	3.50	-
P/RPS	1.21	1.46	1.10	0.99	1.29	1.11	2.08	-8.62%
YoY %	-17.12%	32.73%	11.11%	-23.26%	16.22%	-46.63%	-	-
Horiz. %	58.17%	70.19%	52.88%	47.60%	62.02%	53.37%	100.00%	-
P/EPS	34.85	8.11	14.36	26.07	17.40	19.09	19.27	10.37%
YoY %	329.72%	-43.52%	-44.92%	49.83%	-8.85%	-0.93%	-	-
Horiz. %	180.85%	42.09%	74.52%	135.29%	90.30%	99.07%	100.00%	-
EY	2.87	12.33	6.96	3.84	5.75	5.24	5.19	-9.39%
YoY %	-76.72%	77.16%	81.25%	-33.22%	9.73%	0.96%	-	-
Horiz. %	55.30%	237.57%	134.10%	73.99%	110.79%	100.96%	100.00%	-
DY	5.10	11.67	3.51	1.67	1.99	3.26	2.14	15.56%
YoY %	-56.30%	232.48%	110.18%	-16.08%	-38.96%	52.34%	-	-
Horiz. %	238.32%	545.33%	164.02%	78.04%	92.99%	152.34%	100.00%	-
P/NAPS	0.56	0.64	0.62	0.68	0.76	0.70	1.33	-13.41%
YoY %	-12.50%	3.23%	-8.82%	-10.53%	8.57%	-47.37%	-	-
Horiz. %	42.11%	48.12%	46.62%	51.13%	57.14%	52.63%	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