[IJM] QoQ TTM 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- -9.41%

YoY- 121.93%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	5,795,826	5,941,346	6,605,101	5,953,078	6,019,965	5,754,903	5,655,661	1.64%
YoY %	-2.45%	-10.05%	10.95%	-1.11%	4.61%	1.75%	-	-
Horiz. %	102.48%	105.05%	116.79%	105.26%	106.44%	101.75%	100.00%	-
PBT	514,985	467,517	517,765	752,821	766,539	687,660	647,488	-14.12%
YoY %	10.15%	-9.70%	-31.22%	-1.79%	11.47%	6.20%	-	-
Horiz. %	79.54%	72.20%	79.97%	116.27%	118.39%	106.20%	100.00%	-
Tax	-178,755	-170,049	-189,579	-235,549	-233,790	-227,297	-206,779	-9.22%
YoY %	-5.12%	10.30%	19.52%	-0.75%	-2.86%	-9.92%	-	-
Horiz. %	86.45%	82.24%	91.68%	113.91%	113.06%	109.92%	100.00%	-
NP	336,230	297,468	328,186	517,272	532,749	460,363	440,709	-16.46%
YoY %	13.03%	-9.36%	-36.55%	-2.91%	15.72%	4.46%	-	-
Horiz. %	76.29%	67.50%	74.47%	117.37%	120.88%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,850	192,437	250,590	420,104	463,760	415,576	418,916	-34.46%
YoY %	15.28%	-23.21%	-40.35%	-9.41%	11.59%	-0.80%	-	-
Horiz. %	52.96%	45.94%	59.82%	100.28%	110.70%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.71%	36.37%	36.61%	31.29%	30.50%	33.05%	31.94%	-
YoY %	-4.56%	-0.66%	17.00%	2.59%	-7.72%	3.48%	-	-
Horiz. %	108.67%	113.87%	114.62%	97.96%	95.49%	103.48%	100.00%	-
Total Cost	5,459,596	5,643,878	6,276,915	5,435,806	5,487,216	5,294,540	5,214,952	3.09%
YoY %	-3.27%	-10.09%	15.47%	-0.94%	3.64%	1.53%	-	-
Horiz. %	104.69%	108.22%	120.36%	104.24%	105.22%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.79%	0.00%	0.38%	-0.38%	0.85%	0.02%	-	-
Horiz. %	101.66%	100.86%	100.86%	100.48%	100.86%	100.02%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	108,910	108,883	108,883	145,106	145,106	145,214	145,214	-17.40%
YoY %	0.02%	0.00%	-24.96%	0.00%	-0.07%	0.00%	-	-
Horiz. %	75.00%	74.98%	74.98%	99.93%	99.93%	100.00%	100.00%	-
Div Payout %	49.09%	56.58%	43.45%	34.54%	31.29%	34.94%	34.66%	-
YoY %	-13.24%	30.22%	25.80%	10.39%	-10.45%	0.81%	-	-
Horiz. %	141.63%	163.24%	125.36%	99.65%	90.28%	100.81%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
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%
YoY %	0.79%	0.00%	0.38%	-0.38%	0.85%	0.02%	-	-
Horiz. %	101.66%	100.86%	100.86%	100.48%	100.86%	100.02%	100.00%	-
NOSH	3,641,119	3,639,288	3,639,288	3,639,288	3,639,288	3,639,266	3,635,687	0.09%
YoY %	0.05%	0.00%	0.00%	0.00%	0.00%	0.10%	-	-
Horiz. %	100.15%	100.10%	100.10%	100.10%	100.10%	100.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	5.80%	5.01%	4.97%	8.69%	8.85%	8.00%	7.79%	-
YoY %	15.77%	0.80%	-42.81%	-1.81%	10.62%	2.70%	-	-
Horiz. %	74.45%	64.31%	63.80%	111.55%	113.61%	102.70%	100.00%	-
ROE	2.29%	2.00%	2.61%	4.38%	4.82%	4.36%	4.39%	-
YoY %	14.50%	-23.37%	-40.41%	-9.13%	10.55%	-0.68%	-	-
Horiz. %	52.16%	45.56%	59.45%	99.77%	109.79%	99.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	159.63	163.70	181.99	164.02	165.86	158.69	155.98	1.54%
YoY %	-2.49%	-10.05%	10.96%	-1.11%	4.52%	1.74%	-	-
Horiz. %	102.34%	104.95%	116.68%	105.15%	106.33%	101.74%	100.00%	-
EPS	6.11	5.30	6.90	11.57	12.78	11.46	11.55	-34.51%
YoY %	15.28%	-23.19%	-40.36%	-9.47%	11.52%	-0.78%	-	-
Horiz. %	52.90%	45.89%	59.74%	100.17%	110.65%	99.22%	100.00%	-
DPS	3.00	3.00	3.00	4.00	4.00	4.00	4.00	-17.40%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.67	2.65	2.65	2.64	2.65	2.63	2.63	1.00%
YoY %	0.75%	0.00%	0.38%	-0.38%	0.76%	0.00%	-	-
Horiz. %	101.52%	100.76%	100.76%	100.38%	100.76%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,639,288
RPS	158.90	162.89	181.08	163.21	165.04	157.77	155.05	1.64%
YoY %	-2.45%	-10.05%	10.95%	-1.11%	4.61%	1.75%	-	-
Horiz. %	102.48%	105.06%	116.79%	105.26%	106.44%	101.75%	100.00%	-
EPS	6.08	5.28	6.87	11.52	12.71	11.39	11.48	-34.46%
YoY %	15.15%	-23.14%	-40.36%	-9.36%	11.59%	-0.78%	-	-
Horiz. %	52.96%	45.99%	59.84%	100.35%	110.71%	99.22%	100.00%	-
DPS	2.99	2.99	2.99	3.98	3.98	3.98	3.98	-17.31%
YoY %	0.00%	0.00%	-24.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.13%	75.13%	75.13%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6577	2.6368	2.6368	2.6269	2.6368	2.6147	2.6143	1.10%
YoY %	0.79%	0.00%	0.38%	-0.38%	0.85%	0.02%	-	-
Horiz. %	101.66%	100.86%	100.86%	100.48%	100.86%	100.02%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
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	0.90	1.11	0.87	1.32	1.32	1.51	1.42	-26.15%
YoY %	-18.92%	27.59%	-34.09%	0.00%	-12.58%	6.34%	-	-
Horiz. %	63.38%	78.17%	61.27%	92.96%	92.96%	106.34%	100.00%	-
P/EPS	23.57	34.14	23.03	18.75	17.14	20.94	19.21	14.56%
YoY %	-30.96%	48.24%	22.83%	9.39%	-18.15%	9.01%	-	-
Horiz. %	122.70%	177.72%	119.89%	97.61%	89.22%	109.01%	100.00%	-
EY	4.24	2.93	4.34	5.33	5.83	4.77	5.20	-12.68%
YoY %	44.71%	-32.49%	-18.57%	-8.58%	22.22%	-8.27%	-	-
Horiz. %	81.54%	56.35%	83.46%	102.50%	112.12%	91.73%	100.00%	-
DY	2.08	1.66	1.89	1.84	1.83	1.67	1.80	10.08%
YoY %	25.30%	-12.17%	2.72%	0.55%	9.58%	-7.22%	-	-
Horiz. %	115.56%	92.22%	105.00%	102.22%	101.67%	92.78%	100.00%	-
P/NAPS	0.54	0.68	0.60	0.82	0.83	0.91	0.84	-25.45%
YoY %	-20.59%	13.33%	-26.83%	-1.20%	-8.79%	8.33%	-	-
Horiz. %	64.29%	80.95%	71.43%	97.62%	98.81%	108.33%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
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	1.00	0.75	0.99	1.31	1.26	1.38	1.29	-15.57%
YoY %	33.33%	-24.24%	-24.43%	3.97%	-8.70%	6.98%	-	-
Horiz. %	77.52%	58.14%	76.74%	101.55%	97.67%	106.98%	100.00%	-
P/EPS	26.19	23.20	26.07	18.57	16.36	19.11	17.40	31.24%
YoY %	12.89%	-11.01%	40.39%	13.51%	-14.39%	9.83%	-	-
Horiz. %	150.52%	133.33%	149.83%	106.72%	94.02%	109.83%	100.00%	-
EY	3.82	4.31	3.84	5.38	6.11	5.23	5.75	-23.80%
YoY %	-11.37%	12.24%	-28.62%	-11.95%	16.83%	-9.04%	-	-
Horiz. %	66.43%	74.96%	66.78%	93.57%	106.26%	90.96%	100.00%	-
DY	1.87	2.44	1.67	1.86	1.91	1.83	1.99	-4.05%
YoY %	-23.36%	46.11%	-10.22%	-2.62%	4.37%	-8.04%	-	-
Horiz. %	93.97%	122.61%	83.92%	93.47%	95.98%	91.96%	100.00%	-
P/NAPS	0.60	0.46	0.68	0.81	0.79	0.83	0.76	-14.54%
YoY %	30.43%	-32.35%	-16.05%	2.53%	-4.82%	9.21%	-	-
Horiz. %	78.95%	60.53%	89.47%	106.58%	103.95%	109.21%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:30:00

EMA 5

10 Mins

BUY

2024-05-15 11:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 11:20:00

EMA 5

5 Mins

BUY

2024-05-15 11:20:00

ADX

5 Mins

BUY

2024-05-15 11:20:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.23

+0.27

393,702,800

SUPERMX

1.05

+0.185

223,620,100

CAREPLS

0.38

+0.075

185,938,800

SINKUNG

0.14

+0.01

182,392,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

110,810,700

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.025

0.00

73,411,700

ICONIC

0.12

+0.01

69,043,300

HARTA

3.78

+0.82

59,224,800

More active Stocks

HARTA

3.78

+0.82

59,224,800

KOSSAN

2.75

+0.37

37,613,000

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

164,000

TOPGLOV

1.23

+0.27

393,702,800

KOSSAN-C60

0.78

+0.27

56,000

GREATEC

4.75

+0.22

1,854,600

F&N

32.48

+0.20

194,900

HLIND

10.88

+0.20

10,600

TOPGLOV-C4D

0.27

+0.195

4,026,400

More gainer Stocks

AJI

16.64

-0.24

205,800

MSM

2.93

-0.21

4,724,800

PPB

15.40

-0.20

177,800

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

SUNWAY

3.37

-0.14

19,906,700

PETDAG

20.86

-0.14

134,300

SBAGAN

6.49

-0.12

71,700

KUAISHO-C17

0.08

-0.12

58,800

MPI

32.48

-0.12

45,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More