[IJM] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 31.99%
YoY- 72.26%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,235,266 3,816,858 5,223,580 5,622,870 5,362,314 4,617,022 3,519,212 13.10%
PBT 332,094 180,850 667,336 779,555 711,150 509,662 372,608 -7.36%
Tax 861,117 1,381,818 -224,308 -134,452 -206,133 -164,328 -173,596 -
NP 1,193,212 1,562,668 443,028 645,103 505,017 345,334 199,012 228.95%
-
NP to SH 1,057,898 1,389,968 262,732 431,678 327,046 201,572 5,084 3377.51%
-
Tax Rate -259.30% -764.07% 33.61% 17.25% 28.99% 32.24% 46.59% -
Total Cost 3,042,054 2,254,190 4,780,552 4,977,767 4,857,297 4,271,688 3,320,200 -5.65%
-
Net Worth 10,082,959 10,624,425 9,874,827 10,005,502 9,804,461 9,694,249 9,618,048 3.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 816,239 1,228,675 - 217,510 96,834 145,232 - -
Div Payout % 77.16% 88.40% - 50.39% 29.61% 72.05% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 10,082,959 10,624,425 9,874,827 10,005,502 9,804,461 9,694,249 9,618,048 3.18%
NOSH 3,645,488 3,645,488 3,645,280 3,641,119 3,641,119 3,641,119 3,639,288 0.11%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 28.17% 40.94% 8.48% 11.47% 9.42% 7.48% 5.66% -
ROE 10.49% 13.08% 2.66% 4.31% 3.34% 2.08% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 117.61 105.62 144.41 155.11 147.67 127.16 96.96 13.69%
EPS 29.39 38.48 7.28 11.91 9.01 5.56 0.16 3100.82%
DPS 22.67 34.00 0.00 6.00 2.67 4.00 0.00 -
NAPS 2.80 2.94 2.73 2.76 2.70 2.67 2.65 3.72%
Adjusted Per Share Value based on latest NOSH - 3,641,119
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 116.11 104.64 143.21 154.15 147.01 126.58 96.48 13.10%
EPS 29.00 38.11 7.20 11.83 8.97 5.53 0.14 3367.05%
DPS 22.38 33.68 0.00 5.96 2.65 3.98 0.00 -
NAPS 2.7643 2.9127 2.7072 2.7431 2.6879 2.6577 2.6368 3.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.52 1.81 1.79 1.69 1.73 1.44 1.81 -
P/RPS 1.29 1.71 1.24 1.09 1.17 1.13 1.87 -21.87%
P/EPS 5.17 4.71 24.64 14.19 19.21 25.94 1,292.15 -97.45%
EY 19.33 21.25 4.06 7.05 5.21 3.86 0.08 3740.78%
DY 14.91 18.78 0.00 3.55 1.54 2.78 0.00 -
P/NAPS 0.54 0.62 0.66 0.61 0.64 0.54 0.68 -14.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 24/08/21 27/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.53 1.79 1.84 1.71 1.62 1.60 1.23 -
P/RPS 1.30 1.69 1.27 1.10 1.10 1.26 1.27 1.56%
P/EPS 5.21 4.65 25.33 14.36 17.99 28.82 878.09 -96.69%
EY 19.20 21.49 3.95 6.96 5.56 3.47 0.11 2994.01%
DY 14.81 18.99 0.00 3.51 1.65 2.50 0.00 -
P/NAPS 0.55 0.61 0.67 0.62 0.60 0.60 0.46 12.61%

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