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

Stock

[IJM] IJM CORPORATION BHD

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

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	6,097,324	4,725,581	4,447,530	6,048,962	5,941,346	5,754,903	6,002,953	0.26%
YoY %	29.03%	6.25%	-26.47%	1.81%	3.24%	-4.13%	-	-
Horiz. %	101.57%	78.72%	74.09%	100.77%	98.97%	95.87%	100.00%	-
PBT	937,172	571,940	325,344	853,237	467,517	687,660	535,282	9.77%
YoY %	63.86%	75.80%	-61.87%	82.50%	-32.01%	28.47%	-	-
Horiz. %	175.08%	106.85%	60.78%	159.40%	87.34%	128.47%	100.00%	-
Tax	-280,237	-294,371	497,989	-147,130	-170,049	-227,297	-227,604	3.52%
YoY %	4.80%	-159.11%	438.47%	13.48%	25.19%	0.13%	-	-
Horiz. %	123.12%	129.33%	-218.80%	64.64%	74.71%	99.87%	100.00%	-
NP	656,935	277,569	823,333	706,107	297,468	460,363	307,678	13.46%
YoY %	136.67%	-66.29%	16.60%	137.37%	-35.38%	49.62%	-	-
Horiz. %	213.51%	90.21%	267.60%	229.50%	96.68%	149.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,515	225,511	762,613	496,090	192,437	415,576	286,178	12.69%
YoY %	160.08%	-70.43%	53.72%	157.79%	-53.69%	45.22%	-	-
Horiz. %	204.95%	78.80%	266.48%	173.35%	67.24%	145.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.90%	51.47%	-153.07%	17.24%	36.37%	33.05%	42.52%	-
YoY %	-41.91%	133.63%	-987.88%	-52.60%	10.05%	-22.27%	-	-
Horiz. %	70.32%	121.05%	-360.00%	40.55%	85.54%	77.73%	100.00%	-
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%
YoY %	22.31%	22.73%	-32.17%	-5.33%	6.60%	-7.04%	-	-
Horiz. %	95.52%	78.10%	63.64%	93.81%	99.10%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.41%	-0.51%	-0.61%	2.67%	0.85%	3.47%	-	-
Horiz. %	109.55%	105.94%	106.48%	107.13%	104.35%	103.47%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	280,499	281,276	757,635	217,623	108,883	145,214	217,547	4.32%
YoY %	-0.28%	-62.87%	248.14%	99.87%	-25.02%	-33.25%	-	-
Horiz. %	128.94%	129.29%	348.26%	100.03%	50.05%	66.75%	100.00%	-
Div Payout %	47.82%	124.73%	99.35%	43.87%	56.58%	34.94%	76.02%	-
YoY %	-61.66%	25.55%	126.46%	-22.46%	61.93%	-54.04%	-	-
Horiz. %	62.90%	164.08%	130.69%	57.71%	74.43%	45.96%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
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%
YoY %	3.41%	-0.51%	-0.61%	2.67%	0.85%	3.47%	-	-
Horiz. %	109.55%	105.94%	106.48%	107.13%	104.35%	103.47%	100.00%	-
NOSH	3,647,566	3,647,566	3,647,566	3,645,280	3,639,288	3,639,266	3,635,687	0.05%
YoY %	0.00%	0.00%	0.06%	0.16%	0.00%	0.10%	-	-
Horiz. %	100.33%	100.33%	100.33%	100.26%	100.10%	100.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	10.77%	5.87%	18.51%	11.67%	5.01%	8.00%	5.13%	-
YoY %	83.48%	-68.29%	58.61%	132.93%	-37.38%	55.95%	-	-
Horiz. %	209.94%	114.42%	360.82%	227.49%	97.66%	155.95%	100.00%	-
ROE	5.81%	2.31%	7.77%	5.02%	2.00%	4.36%	3.10%	-
YoY %	151.52%	-70.27%	54.78%	151.00%	-54.13%	40.65%	-	-
Horiz. %	187.42%	74.52%	250.65%	161.94%	64.52%	140.65%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	173.90	134.54	125.98	167.23	163.70	158.69	165.42	0.83%
YoY %	29.26%	6.79%	-24.67%	2.16%	3.16%	-4.07%	-	-
Horiz. %	105.13%	81.33%	76.16%	101.09%	98.96%	95.93%	100.00%	-
EPS	16.73	6.42	21.60	13.71	5.30	11.46	7.89	13.33%
YoY %	160.59%	-70.28%	57.55%	158.68%	-53.75%	45.25%	-	-
Horiz. %	212.04%	81.37%	273.76%	173.76%	67.17%	145.25%	100.00%	-
DPS	8.00	8.00	21.46	6.00	3.00	4.00	6.00	4.90%
YoY %	0.00%	-62.72%	257.67%	100.00%	-25.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	357.67%	100.00%	50.00%	66.67%	100.00%	-
NAPS	2.88	2.78	2.78	2.73	2.65	2.63	2.54	2.11%
YoY %	3.60%	0.00%	1.83%	3.02%	0.76%	3.54%	-	-
Horiz. %	113.39%	109.45%	109.45%	107.48%	104.33%	103.54%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,280
RPS	167.16	129.55	121.93	165.84	162.89	157.77	164.57	0.26%
YoY %	29.03%	6.25%	-26.48%	1.81%	3.25%	-4.13%	-	-
Horiz. %	101.57%	78.72%	74.09%	100.77%	98.98%	95.87%	100.00%	-
EPS	16.08	6.18	20.91	13.60	5.28	11.39	7.85	12.68%
YoY %	160.19%	-70.44%	53.75%	157.58%	-53.64%	45.10%	-	-
Horiz. %	204.84%	78.73%	266.37%	173.25%	67.26%	145.10%	100.00%	-
DPS	7.69	7.71	20.77	5.97	2.99	3.98	5.96	4.33%
YoY %	-0.26%	-62.88%	247.91%	99.67%	-24.87%	-33.22%	-	-
Horiz. %	129.03%	129.36%	348.49%	100.17%	50.17%	66.78%	100.00%	-
NAPS	2.7684	2.677	2.6907	2.7072	2.6368	2.6147	2.5269	1.53%
YoY %	3.41%	-0.51%	-0.61%	2.67%	0.85%	3.47%	-	-
Horiz. %	109.56%	105.94%	106.48%	107.14%	104.35%	103.47%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	57.66%	-18.98%	28.04%	-3.60%	-26.49%	39.81%	-	-
Horiz. %	162.04%	102.78%	126.85%	99.07%	102.78%	139.81%	100.00%	-
P/EPS	18.23	23.21	8.01	13.05	34.14	20.94	22.70	-3.58%
YoY %	-21.46%	189.76%	-38.62%	-61.78%	63.04%	-7.75%	-	-
Horiz. %	80.31%	102.25%	35.29%	57.49%	150.40%	92.25%	100.00%	-
EY	5.48	4.31	12.49	7.66	2.93	4.77	4.41	3.68%
YoY %	27.15%	-65.49%	63.05%	161.43%	-38.57%	8.16%	-	-
Horiz. %	124.26%	97.73%	283.22%	173.70%	66.44%	108.16%	100.00%	-
DY	2.62	5.37	12.40	3.35	1.66	1.67	3.35	-4.01%
YoY %	-51.21%	-56.69%	270.15%	101.81%	-0.60%	-50.15%	-	-
Horiz. %	78.21%	160.30%	370.15%	100.00%	49.55%	49.85%	100.00%	-
P/NAPS	1.06	0.54	0.62	0.66	0.68	0.91	0.70	7.15%
YoY %	96.30%	-12.90%	-6.06%	-2.94%	-25.27%	30.00%	-	-
Horiz. %	151.43%	77.14%	88.57%	94.29%	97.14%	130.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	35.61%	-4.35%	25.45%	46.67%	-45.65%	17.95%	-	-
Horiz. %	152.99%	112.82%	117.95%	94.02%	64.10%	117.95%	100.00%	-
P/EPS	18.65	27.72	8.06	13.42	23.20	19.11	24.47	-4.42%
YoY %	-32.72%	243.92%	-39.94%	-42.16%	21.40%	-21.90%	-	-
Horiz. %	76.22%	113.28%	32.94%	54.84%	94.81%	78.10%	100.00%	-
EY	5.36	3.61	12.41	7.45	4.31	5.23	4.09	4.60%
YoY %	48.48%	-70.91%	66.58%	72.85%	-17.59%	27.87%	-	-
Horiz. %	131.05%	88.26%	303.42%	182.15%	105.38%	127.87%	100.00%	-
DY	2.56	4.49	12.33	3.26	2.44	1.83	3.11	-3.18%
YoY %	-42.98%	-63.58%	278.22%	33.61%	33.33%	-41.16%	-	-
Horiz. %	82.32%	144.37%	396.46%	104.82%	78.46%	58.84%	100.00%	-
P/NAPS	1.08	0.64	0.63	0.67	0.46	0.83	0.76	6.02%
YoY %	68.75%	1.59%	-5.97%	45.65%	-44.58%	9.21%	-	-
Horiz. %	142.11%	84.21%	82.89%	88.16%	60.53%	109.21%	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