[IJM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 143.37%
YoY- 36.81%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,908,429 1,305,895 5,622,870 4,021,736 2,308,511 879,803 6,605,101 -56.26%
PBT 90,425 166,834 779,555 533,363 254,831 93,152 517,765 -68.72%
Tax 690,909 -56,077 -134,452 -154,600 -82,164 -43,399 -189,579 -
NP 781,334 110,757 645,103 378,763 172,667 49,753 328,186 78.20%
-
NP to SH 694,984 65,683 431,678 245,285 100,786 1,271 250,590 97.27%
-
Tax Rate -764.07% 33.61% 17.25% 28.99% 32.24% 46.59% 36.61% -
Total Cost 1,127,095 1,195,138 4,977,767 3,642,973 2,135,844 830,050 6,276,915 -68.13%
-
Net Worth 10,624,425 9,874,827 10,005,502 9,804,461 9,694,249 9,618,048 9,618,048 6.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 614,337 - 217,510 72,625 72,616 - 108,883 216.59%
Div Payout % 88.40% - 50.39% 29.61% 72.05% - 43.45% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 10,624,425 9,874,827 10,005,502 9,804,461 9,694,249 9,618,048 9,618,048 6.85%
NOSH 3,645,488 3,645,280 3,641,119 3,641,119 3,641,119 3,639,288 3,639,288 0.11%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 40.94% 8.48% 11.47% 9.42% 7.48% 5.66% 4.97% -
ROE 6.54% 0.67% 4.31% 2.50% 1.04% 0.01% 2.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.81 36.10 155.11 110.75 63.58 24.24 181.99 -56.13%
EPS 19.24 1.82 11.91 6.76 2.78 0.04 6.91 97.79%
DPS 17.00 0.00 6.00 2.00 2.00 0.00 3.00 217.51%
NAPS 2.94 2.73 2.76 2.70 2.67 2.65 2.65 7.16%
Adjusted Per Share Value based on latest NOSH - 3,641,119
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.32 35.80 154.15 110.26 63.29 24.12 181.08 -56.26%
EPS 19.05 1.80 11.83 6.72 2.76 0.03 6.87 97.25%
DPS 16.84 0.00 5.96 1.99 1.99 0.00 2.99 216.22%
NAPS 2.9127 2.7072 2.7431 2.6879 2.6577 2.6368 2.6368 6.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.81 1.79 1.69 1.73 1.44 1.81 1.59 -
P/RPS 3.43 4.96 1.09 1.56 2.26 7.47 0.87 149.35%
P/EPS 9.41 98.58 14.19 25.61 51.88 5,168.61 23.03 -44.90%
EY 10.63 1.01 7.05 3.90 1.93 0.02 4.34 81.60%
DY 9.39 0.00 3.55 1.16 1.39 0.00 1.89 190.87%
P/NAPS 0.62 0.66 0.61 0.64 0.54 0.68 0.60 2.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 24/08/21 27/05/21 25/02/21 25/11/20 26/08/20 26/06/20 -
Price 1.79 1.84 1.71 1.62 1.60 1.23 1.80 -
P/RPS 3.39 5.10 1.10 1.46 2.52 5.07 0.99 127.01%
P/EPS 9.31 101.33 14.36 23.98 57.64 3,512.37 26.07 -49.63%
EY 10.74 0.99 6.96 4.17 1.73 0.03 3.84 98.38%
DY 9.50 0.00 3.51 1.23 1.25 0.00 1.67 218.33%
P/NAPS 0.61 0.67 0.62 0.60 0.60 0.46 0.68 -6.98%

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