[IJM] QoQ TTM Result on 30-Sep-2021 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 106.79%

YoY- 362.42%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	4,447,530	4,680,695	5,049,299	5,494,503	6,048,962	5,622,870	6,068,689	-18.76%
YoY %	-4.98%	-7.30%	-8.10%	-9.17%	7.58%	-7.35%	-	-
Horiz. %	73.29%	77.13%	83.20%	90.54%	99.67%	92.65%	100.00%	-
PBT	325,344	400,968	578,360	698,246	853,237	779,555	629,929	-35.70%
YoY %	-18.86%	-30.67%	-17.17%	-18.17%	9.45%	23.75%	-	-
Horiz. %	51.65%	63.65%	91.81%	110.85%	135.45%	123.75%	100.00%	-
Tax	497,989	484,236	582,889	555,524	-147,130	-134,452	-173,302	-
YoY %	2.84%	-16.92%	4.93%	477.57%	-9.43%	22.42%	-	-
Horiz. %	-287.35%	-279.42%	-336.34%	-320.55%	84.90%	77.58%	100.00%	-
NP	823,333	885,204	1,161,249	1,253,770	706,107	645,103	456,627	48.30%
YoY %	-6.99%	-23.77%	-7.38%	77.56%	9.46%	41.28%	-	-
Horiz. %	180.31%	193.86%	254.31%	274.57%	154.64%	141.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	762,613	794,890	979,817	1,025,876	496,090	431,678	316,582	79.98%
YoY %	-4.06%	-18.87%	-4.49%	106.79%	14.92%	36.36%	-	-
Horiz. %	240.89%	251.09%	309.50%	324.05%	156.70%	136.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-153.07%	-120.77%	-100.78%	-79.56%	17.24%	17.25%	27.51%	-
YoY %	-26.75%	-19.84%	-26.67%	-561.48%	-0.06%	-37.30%	-	-
Horiz. %	-556.42%	-439.00%	-366.34%	-289.20%	62.67%	62.70%	100.00%	-
Total Cost	3,624,197	3,795,491	3,888,050	4,240,733	5,342,855	4,977,767	5,612,062	-25.34%
YoY %	-4.51%	-2.38%	-8.32%	-20.63%	7.33%	-11.30%	-	-
Horiz. %	64.58%	67.63%	69.28%	75.56%	95.20%	88.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	9,804,461	0.06%
YoY %	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	757,635	757,635	759,344	759,344	217,623	217,623	108,910	265.71%
YoY %	0.00%	-0.23%	0.00%	248.93%	0.00%	99.82%	-	-
Horiz. %	695.65%	695.65%	697.22%	697.22%	199.82%	199.82%	100.00%	-
Div Payout %	99.35%	95.31%	77.50%	74.02%	43.87%	50.41%	34.40%	-
YoY %	4.24%	22.98%	4.70%	68.73%	-12.97%	46.54%	-	-
Horiz. %	288.81%	277.06%	225.29%	215.17%	127.53%	146.54%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	9,804,461	0.06%
YoY %	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-
NOSH	3,647,566	3,645,488	3,645,488	3,645,488	3,645,280	3,641,119	3,641,119	0.11%
YoY %	0.06%	0.00%	0.00%	0.01%	0.11%	0.00%	-	-
Horiz. %	100.18%	100.12%	100.12%	100.12%	100.11%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	18.51%	18.91%	23.00%	22.82%	11.67%	11.47%	7.52%	-
YoY %	-2.12%	-17.78%	0.79%	95.54%	1.74%	52.53%	-	-
Horiz. %	246.14%	251.46%	305.85%	303.46%	155.19%	152.53%	100.00%	-
ROE	7.77%	7.90%	9.72%	9.66%	5.02%	4.31%	3.23%	-
YoY %	-1.65%	-18.72%	0.62%	92.43%	16.47%	33.44%	-	-
Horiz. %	240.56%	244.58%	300.93%	299.07%	155.42%	133.44%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	125.98	130.66	140.22	152.04	167.23	155.11	167.12	-17.21%
YoY %	-3.58%	-6.82%	-7.77%	-9.08%	7.81%	-7.19%	-	-
Horiz. %	75.38%	78.18%	83.90%	90.98%	100.07%	92.81%	100.00%	-
EPS	21.60	22.19	27.21	28.39	13.71	11.91	8.72	83.37%
YoY %	-2.66%	-18.45%	-4.16%	107.08%	15.11%	36.58%	-	-
Horiz. %	247.71%	254.47%	312.04%	325.57%	157.22%	136.58%	100.00%	-
DPS	21.46	21.00	21.00	21.00	6.00	6.00	3.00	272.59%
YoY %	2.19%	0.00%	0.00%	250.00%	0.00%	100.00%	-	-
Horiz. %	715.33%	700.00%	700.00%	700.00%	200.00%	200.00%	100.00%	-
NAPS	2.78	2.81	2.80	2.94	2.73	2.76	2.70	1.97%
YoY %	-1.07%	0.36%	-4.76%	7.69%	-1.09%	2.22%	-	-
Horiz. %	102.96%	104.07%	103.70%	108.89%	101.11%	102.22%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	121.93	128.32	138.43	150.63	165.84	154.15	166.38	-18.76%
YoY %	-4.98%	-7.30%	-8.10%	-9.17%	7.58%	-7.35%	-	-
Horiz. %	73.28%	77.12%	83.20%	90.53%	99.68%	92.65%	100.00%	-
EPS	20.91	21.79	26.86	28.12	13.60	11.83	8.68	79.99%
YoY %	-4.04%	-18.88%	-4.48%	106.76%	14.96%	36.29%	-	-
Horiz. %	240.90%	251.04%	309.45%	323.96%	156.68%	136.29%	100.00%	-
DPS	20.77	20.77	20.82	20.82	5.97	5.97	2.99	265.35%
YoY %	0.00%	-0.24%	0.00%	248.74%	0.00%	99.67%	-	-
Horiz. %	694.65%	694.65%	696.32%	696.32%	199.67%	199.67%	100.00%	-
NAPS	2.6907	2.7598	2.7643	2.9127	2.7072	2.7431	2.6879	0.06%
YoY %	-2.50%	-0.16%	-5.09%	7.59%	-1.31%	2.05%	-	-
Horiz. %	100.10%	102.67%	102.84%	108.36%	100.72%	102.05%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.73	1.67	1.52	1.81	1.79	1.69	1.73	-
P/RPS	1.37	1.28	1.08	1.19	1.07	1.09	1.04	20.22%
YoY %	7.03%	18.52%	-9.24%	11.21%	-1.83%	4.81%	-	-
Horiz. %	131.73%	123.08%	103.85%	114.42%	102.88%	104.81%	100.00%	-
P/EPS	8.01	7.53	5.59	6.38	13.05	14.19	19.84	-45.46%
YoY %	6.37%	34.70%	-12.38%	-51.11%	-8.03%	-28.48%	-	-
Horiz. %	40.37%	37.95%	28.18%	32.16%	65.78%	71.52%	100.00%	-
EY	12.49	13.29	17.90	15.68	7.66	7.05	5.04	83.43%
YoY %	-6.02%	-25.75%	14.16%	104.70%	8.65%	39.88%	-	-
Horiz. %	247.82%	263.69%	355.16%	311.11%	151.98%	139.88%	100.00%	-
DY	12.40	12.57	13.82	11.60	3.35	3.55	1.73	273.09%
YoY %	-1.35%	-9.04%	19.14%	246.27%	-5.63%	105.20%	-	-
Horiz. %	716.76%	726.59%	798.84%	670.52%	193.64%	205.20%	100.00%	-
P/NAPS	0.62	0.59	0.54	0.62	0.66	0.61	0.64	-2.10%
YoY %	5.08%	9.26%	-12.90%	-6.06%	8.20%	-4.69%	-	-
Horiz. %	96.88%	92.19%	84.38%	96.88%	103.12%	95.31%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	27/05/22	24/02/22	29/11/21	24/08/21	27/05/21	25/02/21	-
Price	1.74	1.80	1.53	1.79	1.84	1.71	1.62	-
P/RPS	1.38	1.38	1.09	1.18	1.10	1.10	0.97	26.57%
YoY %	0.00%	26.61%	-7.63%	7.27%	0.00%	13.40%	-	-
Horiz. %	142.27%	142.27%	112.37%	121.65%	113.40%	113.40%	100.00%	-
P/EPS	8.06	8.11	5.62	6.31	13.42	14.36	18.58	-42.78%
YoY %	-0.62%	44.31%	-10.94%	-52.98%	-6.55%	-22.71%	-	-
Horiz. %	43.38%	43.65%	30.25%	33.96%	72.23%	77.29%	100.00%	-
EY	12.41	12.33	17.78	15.86	7.45	6.96	5.38	74.84%
YoY %	0.65%	-30.65%	12.11%	112.89%	7.04%	29.37%	-	-
Horiz. %	230.67%	229.18%	330.48%	294.80%	138.48%	129.37%	100.00%	-
DY	12.33	11.67	13.73	11.73	3.26	3.51	1.85	255.38%
YoY %	5.66%	-15.00%	17.05%	259.82%	-7.12%	89.73%	-	-
Horiz. %	666.49%	630.81%	742.16%	634.05%	176.22%	189.73%	100.00%	-
P/NAPS	0.63	0.64	0.55	0.61	0.67	0.62	0.60	3.31%
YoY %	-1.56%	16.36%	-9.84%	-8.96%	8.06%	3.33%	-	-
Horiz. %	105.00%	106.67%	91.67%	101.67%	111.67%	103.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos