[IJM] YoY TTM Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -18.87%
YoY- 84.14%
Quarter Report
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,918,814 4,572,485 4,680,695 5,622,870 6,605,101 5,655,661 6,026,948 -0.30%
PBT 964,169 483,028 400,968 779,555 517,765 647,488 629,559 7.35%
Tax -298,977 -271,432 484,236 -134,452 -189,579 -206,779 -238,870 3.80%
NP 665,192 211,596 885,204 645,103 328,186 440,709 390,689 9.26%
-
NP to SH 600,278 158,275 794,890 431,678 250,590 418,916 349,809 9.40%
-
Tax Rate 31.01% 56.19% -120.77% 17.25% 36.61% 31.94% 37.94% -
Total Cost 5,253,622 4,360,889 3,795,491 4,977,767 6,276,915 5,214,952 5,636,259 -1.16%
-
Net Worth 10,202,943 9,836,125 10,066,664 10,005,502 9,618,048 9,536,001 9,507,036 1.18%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 280,499 281,276 757,635 217,623 108,883 145,214 217,547 4.32%
Div Payout % 46.73% 177.71% 95.31% 50.41% 43.45% 34.66% 62.19% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 10,202,943 9,836,125 10,066,664 10,005,502 9,618,048 9,536,001 9,507,036 1.18%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,628,678 0.08%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.24% 4.63% 18.91% 11.47% 4.97% 7.79% 6.48% -
ROE 5.88% 1.61% 7.90% 4.31% 2.61% 4.39% 3.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 168.81 130.16 130.66 155.11 181.99 155.98 166.09 0.27%
EPS 17.12 4.51 22.19 11.91 6.90 11.55 9.64 10.03%
DPS 8.00 8.00 21.00 6.00 3.00 4.00 6.00 4.90%
NAPS 2.91 2.80 2.81 2.76 2.65 2.63 2.62 1.76%
Adjusted Per Share Value based on latest NOSH - 3,645,488
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 169.08 130.62 133.71 160.63 188.68 161.56 172.17 -0.30%
EPS 17.15 4.52 22.71 12.33 7.16 11.97 9.99 9.41%
DPS 8.01 8.04 21.64 6.22 3.11 4.15 6.21 4.32%
NAPS 2.9146 2.8098 2.8757 2.8582 2.7475 2.7241 2.7158 1.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.43 1.60 1.67 1.69 1.59 2.22 2.68 -
P/RPS 1.44 1.23 1.28 1.09 0.87 1.42 1.61 -1.84%
P/EPS 14.19 35.51 7.53 14.19 23.03 19.21 27.80 -10.59%
EY 7.05 2.82 13.29 7.05 4.34 5.20 3.60 11.84%
DY 3.29 5.00 12.57 3.55 1.89 1.80 2.24 6.61%
P/NAPS 0.84 0.57 0.59 0.61 0.60 0.84 1.02 -3.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 27/05/22 27/05/21 26/06/20 29/05/19 30/05/18 -
Price 2.54 1.57 1.80 1.71 1.80 2.01 1.84 -
P/RPS 1.50 1.21 1.38 1.10 0.99 1.29 1.11 5.14%
P/EPS 14.84 34.85 8.11 14.36 26.07 17.40 19.09 -4.10%
EY 6.74 2.87 12.33 6.96 3.84 5.75 5.24 4.28%
DY 3.15 5.10 11.67 3.51 1.67 1.99 3.26 -0.56%
P/NAPS 0.87 0.56 0.64 0.62 0.68 0.76 0.70 3.68%

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