[IJM] QoQ TTM Result on 31-Dec-2022 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Dec-2022 [#3]

Profit Trend

QoQ- -14.75%

YoY- -86.05%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	5,112,034	4,725,581	4,572,485	4,478,230	4,645,185	4,447,530	4,680,695	6.04%
YoY %	8.18%	3.35%	2.10%	-3.59%	4.44%	-4.98%	-	-
Horiz. %	109.22%	100.96%	97.69%	95.67%	99.24%	95.02%	100.00%	-
PBT	674,137	571,940	483,028	396,578	407,474	325,344	400,968	41.34%
YoY %	17.87%	18.41%	21.80%	-2.67%	25.24%	-18.86%	-	-
Horiz. %	168.13%	142.64%	120.47%	98.91%	101.62%	81.14%	100.00%	-
Tax	-327,274	-294,371	-271,432	-225,270	-211,585	497,989	484,236	-
YoY %	-11.18%	-8.45%	-20.49%	-6.47%	-142.49%	2.84%	-	-
Horiz. %	-67.59%	-60.79%	-56.05%	-46.52%	-43.69%	102.84%	100.00%	-
NP	346,863	277,569	211,596	171,308	195,889	823,333	885,204	-46.42%
YoY %	24.96%	31.18%	23.52%	-12.55%	-76.21%	-6.99%	-	-
Horiz. %	39.18%	31.36%	23.90%	19.35%	22.13%	93.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,168	225,511	158,275	136,691	160,342	762,613	794,890	-48.65%
YoY %	29.56%	42.48%	15.79%	-14.75%	-78.97%	-4.06%	-	-
Horiz. %	36.76%	28.37%	19.91%	17.20%	20.17%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.55%	51.47%	56.19%	56.80%	51.93%	-153.07%	-120.77%	-
YoY %	-5.67%	-8.40%	-1.07%	9.38%	133.93%	-26.75%	-	-
Horiz. %	-40.20%	-42.62%	-46.53%	-47.03%	-43.00%	126.75%	100.00%	-
Total Cost	4,765,171	4,448,012	4,360,889	4,306,922	4,449,296	3,624,197	3,795,491	16.36%
YoY %	7.13%	2.00%	1.25%	-3.20%	22.77%	-4.51%	-	-
Horiz. %	125.55%	117.19%	114.90%	113.47%	117.23%	95.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,853,200	9,764,508	9,836,125	9,811,051	9,870,265	9,814,611	10,066,664	-1.41%
YoY %	0.91%	-0.73%	0.26%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	280,903	281,276	281,276	213,799	213,799	757,635	757,635	-48.35%
YoY %	-0.13%	0.00%	31.56%	0.00%	-71.78%	0.00%	-	-
Horiz. %	37.08%	37.13%	37.13%	28.22%	28.22%	100.00%	100.00%	-
Div Payout %	96.14%	124.73%	177.71%	156.41%	133.34%	99.35%	95.31%	-
YoY %	-22.92%	-29.81%	13.62%	17.30%	34.21%	4.24%	-	-
Horiz. %	100.87%	130.87%	186.45%	164.11%	139.90%	104.24%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	9,853,200	9,764,508	9,836,125	9,811,051	9,870,265	9,814,611	10,066,664	-1.41%
YoY %	0.91%	-0.73%	0.26%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-
NOSH	3,647,566	3,647,566	3,647,566	3,647,566	3,647,566	3,647,566	3,645,488	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.06%	100.06%	100.06%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	6.79%	5.87%	4.63%	3.83%	4.22%	18.51%	18.91%	-
YoY %	15.67%	26.78%	20.89%	-9.24%	-77.20%	-2.12%	-	-
Horiz. %	35.91%	31.04%	24.48%	20.25%	22.32%	97.88%	100.00%	-
ROE	2.97%	2.31%	1.61%	1.39%	1.62%	7.77%	7.90%	-
YoY %	28.57%	43.48%	15.83%	-14.20%	-79.15%	-1.65%	-	-
Horiz. %	37.59%	29.24%	20.38%	17.59%	20.51%	98.35%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	145.79	134.54	130.16	127.35	131.77	125.98	130.66	7.57%
YoY %	8.36%	3.37%	2.21%	-3.35%	4.60%	-3.58%	-	-
Horiz. %	111.58%	102.97%	99.62%	97.47%	100.85%	96.42%	100.00%	-
EPS	8.33	6.42	4.51	3.89	4.55	21.60	22.19	-47.93%
YoY %	29.75%	42.35%	15.94%	-14.51%	-78.94%	-2.66%	-	-
Horiz. %	37.54%	28.93%	20.32%	17.53%	20.50%	97.34%	100.00%	-
DPS	8.00	8.00	8.00	6.00	6.07	21.46	21.00	-47.41%
YoY %	0.00%	0.00%	33.33%	-1.15%	-71.71%	2.19%	-	-
Horiz. %	38.10%	38.10%	38.10%	28.57%	28.90%	102.19%	100.00%	-
NAPS	2.81	2.78	2.80	2.79	2.80	2.78	2.81	0.00%
YoY %	1.08%	-0.71%	0.36%	-0.36%	0.72%	-1.07%	-	-
Horiz. %	100.00%	98.93%	99.64%	99.29%	99.64%	98.93%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,647,566
RPS	140.15	129.55	125.36	122.77	127.35	121.93	128.32	6.04%
YoY %	8.18%	3.34%	2.11%	-3.60%	4.45%	-4.98%	-	-
Horiz. %	109.22%	100.96%	97.69%	95.67%	99.24%	95.02%	100.00%	-
EPS	8.01	6.18	4.34	3.75	4.40	20.91	21.79	-48.65%
YoY %	29.61%	42.40%	15.73%	-14.77%	-78.96%	-4.04%	-	-
Horiz. %	36.76%	28.36%	19.92%	17.21%	20.19%	95.96%	100.00%	-
DPS	7.70	7.71	7.71	5.86	5.86	20.77	20.77	-48.36%
YoY %	-0.13%	0.00%	31.57%	0.00%	-71.79%	0.00%	-	-
Horiz. %	37.07%	37.12%	37.12%	28.21%	28.21%	100.00%	100.00%	-
NAPS	2.7013	2.677	2.6966	2.6898	2.706	2.6907	2.7598	-1.41%
YoY %	0.91%	-0.73%	0.25%	-0.60%	0.57%	-2.50%	-	-
Horiz. %	97.88%	97.00%	97.71%	97.46%	98.05%	97.50%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.86	1.49	1.60	1.60	1.67	1.73	1.67	-
P/RPS	1.28	1.11	1.23	1.26	1.27	1.37	1.28	0.00%
YoY %	15.32%	-9.76%	-2.38%	-0.79%	-7.30%	7.03%	-	-
Horiz. %	100.00%	86.72%	96.09%	98.44%	99.22%	107.03%	100.00%	-
P/EPS	22.32	23.21	35.51	41.16	36.71	8.01	7.53	106.21%
YoY %	-3.83%	-34.64%	-13.73%	12.12%	358.30%	6.37%	-	-
Horiz. %	296.41%	308.23%	471.58%	546.61%	487.52%	106.37%	100.00%	-
EY	4.48	4.31	2.82	2.43	2.72	12.49	13.29	-51.53%
YoY %	3.94%	52.84%	16.05%	-10.66%	-78.22%	-6.02%	-	-
Horiz. %	33.71%	32.43%	21.22%	18.28%	20.47%	93.98%	100.00%	-
DY	4.30	5.37	5.00	3.75	3.63	12.40	12.57	-51.05%
YoY %	-19.93%	7.40%	33.33%	3.31%	-70.73%	-1.35%	-	-
Horiz. %	34.21%	42.72%	39.78%	29.83%	28.88%	98.65%	100.00%	-
P/NAPS	0.66	0.54	0.57	0.57	0.60	0.62	0.59	7.75%
YoY %	22.22%	-5.26%	0.00%	-5.00%	-3.23%	5.08%	-	-
Horiz. %	111.86%	91.53%	96.61%	96.61%	101.69%	105.08%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	28/08/23	29/05/23	23/02/23	25/11/22	24/08/22	27/05/22	-
Price	1.81	1.78	1.57	1.58	1.58	1.74	1.80	-
P/RPS	1.24	1.32	1.21	1.24	1.20	1.38	1.38	-6.87%
YoY %	-6.06%	9.09%	-2.42%	3.33%	-13.04%	0.00%	-	-
Horiz. %	89.86%	95.65%	87.68%	89.86%	86.96%	100.00%	100.00%	-
P/EPS	21.72	27.72	34.85	40.65	34.74	8.06	8.11	92.73%
YoY %	-21.65%	-20.46%	-14.27%	17.01%	331.02%	-0.62%	-	-
Horiz. %	267.82%	341.80%	429.72%	501.23%	428.36%	99.38%	100.00%	-
EY	4.60	3.61	2.87	2.46	2.88	12.41	12.33	-48.14%
YoY %	27.42%	25.78%	16.67%	-14.58%	-76.79%	0.65%	-	-
Horiz. %	37.31%	29.28%	23.28%	19.95%	23.36%	100.65%	100.00%	-
DY	4.42	4.49	5.10	3.80	3.84	12.33	11.67	-47.62%
YoY %	-1.56%	-11.96%	34.21%	-1.04%	-68.86%	5.66%	-	-
Horiz. %	37.87%	38.47%	43.70%	32.56%	32.90%	105.66%	100.00%	-
P/NAPS	0.64	0.64	0.56	0.57	0.56	0.63	0.64	0.00%
YoY %	0.00%	14.29%	-1.75%	1.79%	-11.11%	-1.56%	-	-
Horiz. %	100.00%	100.00%	87.50%	89.06%	87.50%	98.44%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:00:00

EMA 5

Hourly

SELL

2024-05-17 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 15:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-17 15:00:00

EMA 5

Hourly

SELL

2024-05-17 15:00:00

EMA 5

30 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

DNEX

DAGANG NEXCHANGE BERHAD

376

HLIND

HONG LEONG INDUSTRIES BHD

362

PTRANS

PERAK TRANSIT BERHAD

356

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

TOPGLOV

TOP GLOVE CORPORATION BHD

256

PBBANK

PUBLIC BANK BHD

225

MAYBANK

MALAYAN BANKING BHD

223

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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