[IJM] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -7.72%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,617,022 3,519,212 6,605,101 6,077,530 6,235,572 6,174,232 5,655,661 -12.61%
PBT 509,662 372,608 517,765 561,598 515,222 573,600 647,988 -14.75%
Tax -164,328 -173,596 -189,579 -227,836 -185,976 -251,716 -207,279 -14.30%
NP 345,334 199,012 328,186 333,762 329,246 321,884 440,709 -14.96%
-
NP to SH 201,572 5,084 250,590 239,057 259,052 237,696 418,916 -38.51%
-
Tax Rate 32.24% 46.59% 36.61% 40.57% 36.10% 43.88% 31.99% -
Total Cost 4,271,688 3,320,200 6,276,915 5,743,768 5,906,326 5,852,348 5,214,952 -12.42%
-
Net Worth 9,694,249 9,618,048 9,618,048 9,581,753 9,618,040 9,537,437 9,536,001 1.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 145,232 - 108,883 96,785 145,177 - 145,034 0.09%
Div Payout % 72.05% - 43.45% 40.49% 56.04% - 34.62% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 9,694,249 9,618,048 9,618,048 9,581,753 9,618,040 9,537,437 9,536,001 1.10%
NOSH 3,641,119 3,639,288 3,639,288 3,639,288 3,639,288 3,639,266 3,635,687 0.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.48% 5.66% 4.97% 5.49% 5.28% 5.21% 7.79% -
ROE 2.08% 0.05% 2.61% 2.49% 2.69% 2.49% 4.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 127.16 96.96 181.99 167.45 171.80 170.26 155.98 -12.69%
EPS 5.56 0.16 6.91 6.59 7.14 6.56 11.56 -38.53%
DPS 4.00 0.00 3.00 2.67 4.00 0.00 4.00 0.00%
NAPS 2.67 2.65 2.65 2.64 2.65 2.63 2.63 1.00%
Adjusted Per Share Value based on latest NOSH - 3,639,288
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 126.58 96.48 181.08 166.62 170.95 169.27 155.05 -12.61%
EPS 5.53 0.14 6.87 6.55 7.10 6.52 11.48 -38.46%
DPS 3.98 0.00 2.99 2.65 3.98 0.00 3.98 0.00%
NAPS 2.6577 2.6368 2.6368 2.6269 2.6368 2.6147 2.6143 1.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.44 1.81 1.59 2.17 2.19 2.40 2.22 -
P/RPS 1.13 1.87 0.87 1.30 1.27 1.41 1.42 -14.09%
P/EPS 25.94 1,292.15 23.03 32.95 30.68 36.62 19.21 22.10%
EY 3.86 0.08 4.34 3.04 3.26 2.73 5.20 -17.97%
DY 2.78 0.00 1.89 1.23 1.83 0.00 1.80 33.50%
P/NAPS 0.54 0.68 0.60 0.82 0.83 0.91 0.84 -25.45%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 26/06/20 25/02/20 26/11/19 28/08/19 29/05/19 -
Price 1.60 1.23 1.80 2.15 2.09 2.19 2.01 -
P/RPS 1.26 1.27 0.99 1.28 1.22 1.29 1.29 -1.55%
P/EPS 28.82 878.09 26.07 32.64 29.28 33.41 17.40 39.86%
EY 3.47 0.11 3.84 3.06 3.42 2.99 5.75 -28.52%
DY 2.50 0.00 1.67 1.24 1.91 0.00 1.99 16.37%
P/NAPS 0.60 0.46 0.68 0.81 0.79 0.83 0.76 -14.54%

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