[IJM] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 14.92%
YoY- 157.79%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 6,097,324 4,725,581 4,447,530 6,048,962 5,941,346 5,754,903 6,002,953 0.26%
PBT 937,172 571,940 325,344 853,237 467,517 687,660 535,282 9.77%
Tax -280,237 -294,371 497,989 -147,130 -170,049 -227,297 -227,604 3.52%
NP 656,935 277,569 823,333 706,107 297,468 460,363 307,678 13.46%
-
NP to SH 586,515 225,511 762,613 496,090 192,437 415,576 286,178 12.69%
-
Tax Rate 29.90% 51.47% -153.07% 17.24% 36.37% 33.05% 42.52% -
Total Cost 5,440,389 4,448,012 3,624,197 5,342,855 5,643,878 5,294,540 5,695,275 -0.75%
-
Net Worth 10,097,758 9,764,508 9,814,611 9,874,827 9,618,048 9,537,437 9,217,200 1.53%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 280,499 281,276 757,635 217,623 108,883 145,214 217,547 4.32%
Div Payout % 47.82% 124.73% 99.35% 43.87% 56.58% 34.94% 76.02% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 10,097,758 9,764,508 9,814,611 9,874,827 9,618,048 9,537,437 9,217,200 1.53%
NOSH 3,647,566 3,647,566 3,647,566 3,645,280 3,639,288 3,639,266 3,635,687 0.05%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.77% 5.87% 18.51% 11.67% 5.01% 8.00% 5.13% -
ROE 5.81% 2.31% 7.77% 5.02% 2.00% 4.36% 3.10% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 173.90 134.54 125.98 167.23 163.70 158.69 165.42 0.83%
EPS 16.73 6.42 21.60 13.71 5.30 11.46 7.89 13.33%
DPS 8.00 8.00 21.46 6.00 3.00 4.00 6.00 4.90%
NAPS 2.88 2.78 2.78 2.73 2.65 2.63 2.54 2.11%
Adjusted Per Share Value based on latest NOSH - 3,645,280
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 167.16 129.55 121.93 165.84 162.89 157.77 164.57 0.26%
EPS 16.08 6.18 20.91 13.60 5.28 11.39 7.85 12.68%
DPS 7.69 7.71 20.77 5.97 2.99 3.98 5.96 4.33%
NAPS 2.7684 2.677 2.6907 2.7072 2.6368 2.6147 2.5269 1.53%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.05 1.49 1.73 1.79 1.81 2.40 1.79 -
P/RPS 1.75 1.11 1.37 1.07 1.11 1.51 1.08 8.36%
P/EPS 18.23 23.21 8.01 13.05 34.14 20.94 22.70 -3.58%
EY 5.48 4.31 12.49 7.66 2.93 4.77 4.41 3.68%
DY 2.62 5.37 12.40 3.35 1.66 1.67 3.35 -4.01%
P/NAPS 1.06 0.54 0.62 0.66 0.68 0.91 0.70 7.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 24/08/22 24/08/21 26/08/20 28/08/19 28/08/18 -
Price 3.12 1.78 1.74 1.84 1.23 2.19 1.93 -
P/RPS 1.79 1.32 1.38 1.10 0.75 1.38 1.17 7.33%
P/EPS 18.65 27.72 8.06 13.42 23.20 19.11 24.47 -4.42%
EY 5.36 3.61 12.41 7.45 4.31 5.23 4.09 4.60%
DY 2.56 4.49 12.33 3.26 2.44 1.83 3.11 -3.18%
P/NAPS 1.08 0.64 0.63 0.67 0.46 0.83 0.76 6.02%

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

Post a Comment