[IJM] YoY TTM Result on 30-Jun-2019 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -0.8%

YoY- 45.22%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	4,447,530	6,048,962	5,941,346	5,754,903	6,002,953	6,220,417	5,259,184	-2.75%
YoY %	-26.47%	1.81%	3.24%	-4.13%	-3.50%	18.28%	-	-
Horiz. %	84.57%	115.02%	112.97%	109.43%	114.14%	118.28%	100.00%	-
PBT	325,344	853,237	467,517	687,660	535,282	1,032,946	903,729	-15.65%
YoY %	-61.87%	82.50%	-32.01%	28.47%	-48.18%	14.30%	-	-
Horiz. %	36.00%	94.41%	51.73%	76.09%	59.23%	114.30%	100.00%	-
Tax	497,989	-147,130	-170,049	-227,297	-227,604	-252,214	-262,843	-
YoY %	438.47%	13.48%	25.19%	0.13%	9.76%	4.04%	-	-
Horiz. %	-189.46%	55.98%	64.70%	86.48%	86.59%	95.96%	100.00%	-
NP	823,333	706,107	297,468	460,363	307,678	780,732	640,886	4.26%
YoY %	16.60%	137.37%	-35.38%	49.62%	-60.59%	21.82%	-	-
Horiz. %	128.47%	110.18%	46.42%	71.83%	48.01%	121.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	762,613	496,090	192,437	415,576	286,178	664,652	572,236	4.90%
YoY %	53.72%	157.79%	-53.69%	45.22%	-56.94%	16.15%	-	-
Horiz. %	133.27%	86.69%	33.63%	72.62%	50.01%	116.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-153.07%	17.24%	36.37%	33.05%	42.52%	24.42%	29.08%	-
YoY %	-987.88%	-52.60%	10.05%	-22.27%	74.12%	-16.02%	-	-
Horiz. %	-526.38%	59.28%	125.07%	113.65%	146.22%	83.98%	100.00%	-
Total Cost	3,624,197	5,342,855	5,643,878	5,294,540	5,695,275	5,439,685	4,618,298	-3.95%
YoY %	-32.17%	-5.33%	6.60%	-7.04%	4.70%	17.79%	-	-
Horiz. %	78.47%	115.69%	122.21%	114.64%	123.32%	117.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,814,611	9,874,827	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	1.71%
YoY %	-0.61%	2.67%	0.85%	3.47%	-2.49%	6.67%	-	-
Horiz. %	110.76%	111.44%	108.54%	107.63%	104.02%	106.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	757,635	217,623	108,883	145,214	217,547	270,450	356,823	13.36%
YoY %	248.14%	99.87%	-25.02%	-33.25%	-19.56%	-24.21%	-	-
Horiz. %	212.33%	60.99%	30.51%	40.70%	60.97%	75.79%	100.00%	-
Div Payout %	99.35%	43.87%	56.58%	34.94%	76.02%	40.69%	62.36%	-
YoY %	126.46%	-22.46%	61.93%	-54.04%	86.83%	-34.75%	-	-
Horiz. %	159.32%	70.35%	90.73%	56.03%	121.91%	65.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	9,814,611	9,874,827	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	1.71%
YoY %	-0.61%	2.67%	0.85%	3.47%	-2.49%	6.67%	-	-
Horiz. %	110.76%	111.44%	108.54%	107.63%	104.02%	106.67%	100.00%	-
NOSH	3,647,566	3,645,280	3,639,288	3,639,266	3,635,687	3,621,633	3,587,453	0.27%
YoY %	0.06%	0.16%	0.00%	0.10%	0.39%	0.95%	-	-
Horiz. %	101.68%	101.61%	101.44%	101.44%	101.34%	100.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	18.51%	11.67%	5.01%	8.00%	5.13%	12.55%	12.19%	-
YoY %	58.61%	132.93%	-37.38%	55.95%	-59.12%	2.95%	-	-
Horiz. %	151.85%	95.73%	41.10%	65.63%	42.08%	102.95%	100.00%	-
ROE	7.77%	5.02%	2.00%	4.36%	3.10%	7.03%	6.46%	-
YoY %	54.78%	151.00%	-54.13%	40.65%	-55.90%	8.82%	-	-
Horiz. %	120.28%	77.71%	30.96%	67.49%	47.99%	108.82%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	125.98	167.23	163.70	158.69	165.42	171.76	146.60	-2.49%
YoY %	-24.67%	2.16%	3.16%	-4.07%	-3.69%	17.16%	-	-
Horiz. %	85.93%	114.07%	111.66%	108.25%	112.84%	117.16%	100.00%	-
EPS	21.60	13.71	5.30	11.46	7.89	18.35	15.95	5.18%
YoY %	57.55%	158.68%	-53.75%	45.25%	-57.00%	15.05%	-	-
Horiz. %	135.42%	85.96%	33.23%	71.85%	49.47%	115.05%	100.00%	-
DPS	21.46	6.00	3.00	4.00	6.00	7.50	10.00	13.56%
YoY %	257.67%	100.00%	-25.00%	-33.33%	-20.00%	-25.00%	-	-
Horiz. %	214.60%	60.00%	30.00%	40.00%	60.00%	75.00%	100.00%	-
NAPS	2.78	2.73	2.65	2.63	2.54	2.61	2.47	1.98%
YoY %	1.83%	3.02%	0.76%	3.54%	-2.68%	5.67%	-	-
Horiz. %	112.55%	110.53%	107.29%	106.48%	102.83%	105.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,639,266
RPS	121.93	165.84	162.89	157.77	164.57	170.54	144.18	-2.75%
YoY %	-26.48%	1.81%	3.25%	-4.13%	-3.50%	18.28%	-	-
Horiz. %	84.57%	115.02%	112.98%	109.43%	114.14%	118.28%	100.00%	-
EPS	20.91	13.60	5.28	11.39	7.85	18.22	15.69	4.90%
YoY %	53.75%	157.58%	-53.64%	45.10%	-56.92%	16.12%	-	-
Horiz. %	133.27%	86.68%	33.65%	72.59%	50.03%	116.12%	100.00%	-
DPS	20.77	5.97	2.99	3.98	5.96	7.41	9.78	13.36%
YoY %	247.91%	99.67%	-24.87%	-33.22%	-19.57%	-24.23%	-	-
Horiz. %	212.37%	61.04%	30.57%	40.70%	60.94%	75.77%	100.00%	-
NAPS	2.6907	2.7072	2.6368	2.6147	2.5269	2.5914	2.4293	1.71%
YoY %	-0.61%	2.67%	0.85%	3.47%	-2.49%	6.67%	-	-
Horiz. %	110.76%	111.44%	108.54%	107.63%	104.02%	106.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.73	1.79	1.81	2.40	1.79	3.46	3.49	-
P/RPS	1.37	1.07	1.11	1.51	1.08	2.01	2.38	-8.79%
YoY %	28.04%	-3.60%	-26.49%	39.81%	-46.27%	-15.55%	-	-
Horiz. %	57.56%	44.96%	46.64%	63.45%	45.38%	84.45%	100.00%	-
P/EPS	8.01	13.05	34.14	20.94	22.70	18.85	21.88	-15.41%
YoY %	-38.62%	-61.78%	63.04%	-7.75%	20.42%	-13.85%	-	-
Horiz. %	36.61%	59.64%	156.03%	95.70%	103.75%	86.15%	100.00%	-
EY	12.49	7.66	2.93	4.77	4.41	5.30	4.57	18.23%
YoY %	63.05%	161.43%	-38.57%	8.16%	-16.79%	15.97%	-	-
Horiz. %	273.30%	167.61%	64.11%	104.38%	96.50%	115.97%	100.00%	-
DY	12.40	3.35	1.66	1.67	3.35	2.17	2.87	27.60%
YoY %	270.15%	101.81%	-0.60%	-50.15%	54.38%	-24.39%	-	-
Horiz. %	432.06%	116.72%	57.84%	58.19%	116.72%	75.61%	100.00%	-
P/NAPS	0.62	0.66	0.68	0.91	0.70	1.33	1.41	-12.79%
YoY %	-6.06%	-2.94%	-25.27%	30.00%	-47.37%	-5.67%	-	-
Horiz. %	43.97%	46.81%	48.23%	64.54%	49.65%	94.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	24/08/21	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	-
Price	1.74	1.84	1.23	2.19	1.93	3.36	3.40	-
P/RPS	1.38	1.10	0.75	1.38	1.17	1.96	2.32	-8.29%
YoY %	25.45%	46.67%	-45.65%	17.95%	-40.31%	-15.52%	-	-
Horiz. %	59.48%	47.41%	32.33%	59.48%	50.43%	84.48%	100.00%	-
P/EPS	8.06	13.42	23.20	19.11	24.47	18.31	21.32	-14.95%
YoY %	-39.94%	-42.16%	21.40%	-21.90%	33.64%	-14.12%	-	-
Horiz. %	37.80%	62.95%	108.82%	89.63%	114.77%	85.88%	100.00%	-
EY	12.41	7.45	4.31	5.23	4.09	5.46	4.69	17.59%
YoY %	66.58%	72.85%	-17.59%	27.87%	-25.09%	16.42%	-	-
Horiz. %	264.61%	158.85%	91.90%	111.51%	87.21%	116.42%	100.00%	-
DY	12.33	3.26	2.44	1.83	3.11	2.23	2.94	26.97%
YoY %	278.22%	33.61%	33.33%	-41.16%	39.46%	-24.15%	-	-
Horiz. %	419.39%	110.88%	82.99%	62.24%	105.78%	75.85%	100.00%	-
P/NAPS	0.63	0.67	0.46	0.83	0.76	1.29	1.38	-12.24%
YoY %	-5.97%	45.65%	-44.58%	9.21%	-41.09%	-6.52%	-	-
Horiz. %	45.65%	48.55%	33.33%	60.14%	55.07%	93.48%	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