[IJM] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 8.78%
YoY- 132.5%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 5,918,814 5,486,350 5,112,034 4,725,581 4,572,485 4,478,230 4,645,185 17.51%
PBT 964,169 752,620 674,137 571,940 483,028 396,578 407,474 77.47%
Tax -298,977 -386,092 -327,274 -294,371 -271,432 -225,270 -211,585 25.89%
NP 665,192 366,528 346,863 277,569 211,596 171,308 195,889 125.75%
-
NP to SH 600,278 317,808 292,168 225,511 158,275 136,691 160,342 140.90%
-
Tax Rate 31.01% 51.30% 48.55% 51.47% 56.19% 56.80% 51.93% -
Total Cost 5,253,622 5,119,822 4,765,171 4,448,012 4,360,889 4,306,922 4,449,296 11.70%
-
Net Worth 10,202,943 9,887,387 9,853,200 9,764,508 9,836,125 9,811,051 9,870,265 2.23%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 280,499 280,903 280,903 281,276 281,276 213,799 213,799 19.82%
Div Payout % 46.73% 88.39% 96.14% 124.73% 177.71% 156.41% 133.34% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 10,202,943 9,887,387 9,853,200 9,764,508 9,836,125 9,811,051 9,870,265 2.23%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.24% 6.68% 6.79% 5.87% 4.63% 3.83% 4.22% -
ROE 5.88% 3.21% 2.97% 2.31% 1.61% 1.39% 1.62% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 168.81 156.48 145.79 134.54 130.16 127.35 131.77 17.93%
EPS 17.12 9.06 8.33 6.42 4.51 3.89 4.55 141.71%
DPS 8.00 8.00 8.00 8.00 8.00 6.00 6.07 20.18%
NAPS 2.91 2.82 2.81 2.78 2.80 2.79 2.80 2.59%
Adjusted Per Share Value based on latest NOSH - 3,647,566
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 162.27 150.41 140.15 129.55 125.36 122.77 127.35 17.51%
EPS 16.46 8.71 8.01 6.18 4.34 3.75 4.40 140.78%
DPS 7.69 7.70 7.70 7.71 7.71 5.86 5.86 19.84%
NAPS 2.7972 2.7107 2.7013 2.677 2.6966 2.6898 2.706 2.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.43 1.88 1.86 1.49 1.60 1.60 1.67 -
P/RPS 1.44 1.20 1.28 1.11 1.23 1.26 1.27 8.72%
P/EPS 14.19 20.74 22.32 23.21 35.51 41.16 36.71 -46.90%
EY 7.05 4.82 4.48 4.31 2.82 2.43 2.72 88.57%
DY 3.29 4.26 4.30 5.37 5.00 3.75 3.63 -6.34%
P/NAPS 0.84 0.67 0.66 0.54 0.57 0.57 0.60 25.12%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 30/11/23 28/08/23 29/05/23 23/02/23 25/11/22 -
Price 2.54 2.17 1.81 1.78 1.57 1.58 1.58 -
P/RPS 1.50 1.39 1.24 1.32 1.21 1.24 1.20 16.02%
P/EPS 14.84 23.94 21.72 27.72 34.85 40.65 34.74 -43.25%
EY 6.74 4.18 4.60 3.61 2.87 2.46 2.88 76.17%
DY 3.15 3.69 4.42 4.49 5.10 3.80 3.84 -12.35%
P/NAPS 0.87 0.77 0.64 0.64 0.56 0.57 0.56 34.10%

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