[IJM] QoQ TTM Result on 31-Dec-2021 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

31-Dec-2021 [#3]

Profit Trend

QoQ- -4.49%

YoY- 209.5%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	4,645,185	4,447,530	4,680,695	5,049,299	5,494,503	6,048,962	5,622,870	-11.94%
YoY %	4.44%	-4.98%	-7.30%	-8.10%	-9.17%	7.58%	-	-
Horiz. %	82.61%	79.10%	83.24%	89.80%	97.72%	107.58%	100.00%	-
PBT	407,474	325,344	400,968	578,360	698,246	853,237	779,555	-35.08%
YoY %	25.24%	-18.86%	-30.67%	-17.17%	-18.17%	9.45%	-	-
Horiz. %	52.27%	41.73%	51.44%	74.19%	89.57%	109.45%	100.00%	-
Tax	-211,585	497,989	484,236	582,889	555,524	-147,130	-134,452	35.25%
YoY %	-142.49%	2.84%	-16.92%	4.93%	477.57%	-9.43%	-	-
Horiz. %	157.37%	-370.38%	-360.16%	-433.53%	-413.18%	109.43%	100.00%	-
NP	195,889	823,333	885,204	1,161,249	1,253,770	706,107	645,103	-54.78%
YoY %	-76.21%	-6.99%	-23.77%	-7.38%	77.56%	9.46%	-	-
Horiz. %	30.37%	127.63%	137.22%	180.01%	194.35%	109.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,342	762,613	794,890	979,817	1,025,876	496,090	431,678	-48.29%
YoY %	-78.97%	-4.06%	-18.87%	-4.49%	106.79%	14.92%	-	-
Horiz. %	37.14%	176.66%	184.14%	226.98%	237.65%	114.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.93%	-153.07%	-120.77%	-100.78%	-79.56%	17.24%	17.25%	-
YoY %	133.93%	-26.75%	-19.84%	-26.67%	-561.48%	-0.06%	-	-
Horiz. %	301.04%	-887.36%	-700.12%	-584.23%	-461.22%	99.94%	100.00%	-
Total Cost	4,449,296	3,624,197	3,795,491	3,888,050	4,240,733	5,342,855	4,977,767	-7.20%
YoY %	22.77%	-4.51%	-2.38%	-8.32%	-20.63%	7.33%	-	-
Horiz. %	89.38%	72.81%	76.25%	78.11%	85.19%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,870,265	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	-0.90%
YoY %	0.57%	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	-	-
Horiz. %	98.65%	98.09%	100.61%	100.77%	106.19%	98.69%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	213,799	757,635	757,635	759,344	759,344	217,623	217,623	-1.17%
YoY %	-71.78%	0.00%	-0.23%	0.00%	248.93%	0.00%	-	-
Horiz. %	98.24%	348.14%	348.14%	348.93%	348.93%	100.00%	100.00%	-
Div Payout %	133.34%	99.35%	95.31%	77.50%	74.02%	43.87%	50.41%	-
YoY %	34.21%	4.24%	22.98%	4.70%	68.73%	-12.97%	-	-
Horiz. %	264.51%	197.08%	189.07%	153.74%	146.84%	87.03%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	9,870,265	9,814,611	10,066,664	10,082,959	10,624,425	9,874,827	10,005,502	-0.90%
YoY %	0.57%	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	-	-
Horiz. %	98.65%	98.09%	100.61%	100.77%	106.19%	98.69%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,645,488	3,645,488	3,645,280	3,641,119	0.11%
YoY %	0.00%	0.06%	0.00%	0.00%	0.01%	0.11%	-	-
Horiz. %	100.18%	100.18%	100.12%	100.12%	100.12%	100.11%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	4.22%	18.51%	18.91%	23.00%	22.82%	11.67%	11.47%	-
YoY %	-77.20%	-2.12%	-17.78%	0.79%	95.54%	1.74%	-	-
Horiz. %	36.79%	161.38%	164.86%	200.52%	198.95%	101.74%	100.00%	-
ROE	1.62%	7.77%	7.90%	9.72%	9.66%	5.02%	4.31%	-
YoY %	-79.15%	-1.65%	-18.72%	0.62%	92.43%	16.47%	-	-
Horiz. %	37.59%	180.28%	183.29%	225.52%	224.13%	116.47%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	131.77	125.98	130.66	140.22	152.04	167.23	155.11	-10.29%
YoY %	4.60%	-3.58%	-6.82%	-7.77%	-9.08%	7.81%	-	-
Horiz. %	84.95%	81.22%	84.24%	90.40%	98.02%	107.81%	100.00%	-
EPS	4.55	21.60	22.19	27.21	28.39	13.71	11.91	-47.31%
YoY %	-78.94%	-2.66%	-18.45%	-4.16%	107.08%	15.11%	-	-
Horiz. %	38.20%	181.36%	186.31%	228.46%	238.37%	115.11%	100.00%	-
DPS	6.07	21.46	21.00	21.00	21.00	6.00	6.00	0.77%
YoY %	-71.71%	2.19%	0.00%	0.00%	250.00%	0.00%	-	-
Horiz. %	101.17%	357.67%	350.00%	350.00%	350.00%	100.00%	100.00%	-
NAPS	2.80	2.78	2.81	2.80	2.94	2.73	2.76	0.96%
YoY %	0.72%	-1.07%	0.36%	-4.76%	7.69%	-1.09%	-	-
Horiz. %	101.45%	100.72%	101.81%	101.45%	106.52%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	132.70	127.05	133.71	144.24	156.96	172.80	160.63	-11.94%
YoY %	4.45%	-4.98%	-7.30%	-8.10%	-9.17%	7.58%	-	-
Horiz. %	82.61%	79.09%	83.24%	89.80%	97.72%	107.58%	100.00%	-
EPS	4.58	21.79	22.71	27.99	29.31	14.17	12.33	-48.29%
YoY %	-78.98%	-4.05%	-18.86%	-4.50%	106.85%	14.92%	-	-
Horiz. %	37.15%	176.72%	184.18%	227.01%	237.71%	114.92%	100.00%	-
DPS	6.11	21.64	21.64	21.69	21.69	6.22	6.22	-1.18%
YoY %	-71.77%	0.00%	-0.23%	0.00%	248.71%	0.00%	-	-
Horiz. %	98.23%	347.91%	347.91%	348.71%	348.71%	100.00%	100.00%	-
NAPS	2.8196	2.8037	2.8757	2.8803	3.035	2.8209	2.8582	-0.90%
YoY %	0.57%	-2.50%	-0.16%	-5.10%	7.59%	-1.31%	-	-
Horiz. %	98.65%	98.09%	100.61%	100.77%	106.19%	98.69%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	1.67	1.73	1.67	1.52	1.81	1.79	1.69	-
P/RPS	1.27	1.37	1.28	1.08	1.19	1.07	1.09	10.71%
YoY %	-7.30%	7.03%	18.52%	-9.24%	11.21%	-1.83%	-	-
Horiz. %	116.51%	125.69%	117.43%	99.08%	109.17%	98.17%	100.00%	-
P/EPS	36.71	8.01	7.53	5.59	6.38	13.05	14.19	88.34%
YoY %	358.30%	6.37%	34.70%	-12.38%	-51.11%	-8.03%	-	-
Horiz. %	258.70%	56.45%	53.07%	39.39%	44.96%	91.97%	100.00%	-
EY	2.72	12.49	13.29	17.90	15.68	7.66	7.05	-46.97%
YoY %	-78.22%	-6.02%	-25.75%	14.16%	104.70%	8.65%	-	-
Horiz. %	38.58%	177.16%	188.51%	253.90%	222.41%	108.65%	100.00%	-
DY	3.63	12.40	12.57	13.82	11.60	3.35	3.55	1.49%
YoY %	-70.73%	-1.35%	-9.04%	19.14%	246.27%	-5.63%	-	-
Horiz. %	102.25%	349.30%	354.08%	389.30%	326.76%	94.37%	100.00%	-
P/NAPS	0.60	0.62	0.59	0.54	0.62	0.66	0.61	-1.09%
YoY %	-3.23%	5.08%	9.26%	-12.90%	-6.06%	8.20%	-	-
Horiz. %	98.36%	101.64%	96.72%	88.52%	101.64%	108.20%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	24/08/22	27/05/22	24/02/22	29/11/21	24/08/21	27/05/21	-
Price	1.58	1.74	1.80	1.53	1.79	1.84	1.71	-
P/RPS	1.20	1.38	1.38	1.09	1.18	1.10	1.10	5.96%
YoY %	-13.04%	0.00%	26.61%	-7.63%	7.27%	0.00%	-	-
Horiz. %	109.09%	125.45%	125.45%	99.09%	107.27%	100.00%	100.00%	-
P/EPS	34.74	8.06	8.11	5.62	6.31	13.42	14.36	80.11%
YoY %	331.02%	-0.62%	44.31%	-10.94%	-52.98%	-6.55%	-	-
Horiz. %	241.92%	56.13%	56.48%	39.14%	43.94%	93.45%	100.00%	-
EY	2.88	12.41	12.33	17.78	15.86	7.45	6.96	-44.44%
YoY %	-76.79%	0.65%	-30.65%	12.11%	112.89%	7.04%	-	-
Horiz. %	41.38%	178.30%	177.16%	255.46%	227.87%	107.04%	100.00%	-
DY	3.84	12.33	11.67	13.73	11.73	3.26	3.51	6.16%
YoY %	-68.86%	5.66%	-15.00%	17.05%	259.82%	-7.12%	-	-
Horiz. %	109.40%	351.28%	332.48%	391.17%	334.19%	92.88%	100.00%	-
P/NAPS	0.56	0.63	0.64	0.55	0.61	0.67	0.62	-6.55%
YoY %	-11.11%	-1.56%	16.36%	-9.84%	-8.96%	8.06%	-	-
Horiz. %	90.32%	101.61%	103.23%	88.71%	98.39%	108.06%	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