[IJM] QoQ Quarter Result on 30-Sep-2023 [#2]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -6.91%
YoY- 246.6%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,475,382 1,458,357 1,225,826 1,326,785 1,101,066 1,071,904 1,072,730 23.60%
PBT 226,233 191,015 180,122 155,250 147,750 88,818 91,210 82.93%
Tax -117,574 -78,588 -65,263 -124,667 -58,756 -45,685 -42,324 97.24%
NP 108,659 112,427 114,859 30,583 88,994 43,133 48,886 70.06%
-
NP to SH 100,429 93,687 100,642 23,050 74,789 27,030 33,406 107.88%
-
Tax Rate 51.97% 41.14% 36.23% 80.30% 39.77% 51.44% 46.40% -
Total Cost 1,366,723 1,345,930 1,110,967 1,296,202 1,012,072 1,028,771 1,023,844 21.17%
-
Net Worth 9,887,387 9,853,200 9,764,508 9,836,125 9,811,051 9,870,265 9,814,611 0.49%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 70,129 - 210,774 - 70,501 - -
Div Payout % - 74.86% - 914.42% - 260.83% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 9,887,387 9,853,200 9,764,508 9,836,125 9,811,051 9,870,265 9,814,611 0.49%
NOSH 3,647,566 3,647,566 3,647,566 3,647,566 3,647,566 3,647,566 3,647,566 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.36% 7.71% 9.37% 2.31% 8.08% 4.02% 4.56% -
ROE 1.02% 0.95% 1.03% 0.23% 0.76% 0.27% 0.34% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.08 41.59 34.90 37.77 31.31 30.41 30.39 24.15%
EPS 2.86 2.67 2.87 0.66 2.13 0.77 0.95 108.07%
DPS 0.00 2.00 0.00 6.00 0.00 2.00 0.00 -
NAPS 2.82 2.81 2.78 2.80 2.79 2.80 2.78 0.95%
Adjusted Per Share Value based on latest NOSH - 3,647,566
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.45 39.98 33.61 36.37 30.19 29.39 29.41 23.60%
EPS 2.75 2.57 2.76 0.63 2.05 0.74 0.92 107.09%
DPS 0.00 1.92 0.00 5.78 0.00 1.93 0.00 -
NAPS 2.7107 2.7013 2.677 2.6966 2.6898 2.706 2.6907 0.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.88 1.86 1.49 1.60 1.60 1.67 1.73 -
P/RPS 4.47 4.47 4.27 4.24 5.11 5.49 5.69 -14.82%
P/EPS 65.63 69.62 52.00 243.85 75.23 217.79 182.83 -49.39%
EY 1.52 1.44 1.92 0.41 1.33 0.46 0.55 96.56%
DY 0.00 1.08 0.00 3.75 0.00 1.20 0.00 -
P/NAPS 0.67 0.66 0.54 0.57 0.57 0.60 0.62 5.29%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 28/08/23 29/05/23 23/02/23 25/11/22 24/08/22 -
Price 2.17 1.81 1.78 1.57 1.58 1.58 1.74 -
P/RPS 5.16 4.35 5.10 4.16 5.05 5.20 5.73 -6.72%
P/EPS 75.76 67.74 62.12 239.27 74.29 206.05 183.89 -44.54%
EY 1.32 1.48 1.61 0.42 1.35 0.49 0.54 81.16%
DY 0.00 1.10 0.00 3.82 0.00 1.27 0.00 -
P/NAPS 0.77 0.64 0.64 0.56 0.57 0.56 0.63 14.27%

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