[IJM] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- 3864.83%

YoY- -22.19%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	5,368,366	4,289,268	3,816,858	4,617,022	6,235,572	5,506,964	6,124,240	-2.17%
YoY %	25.16%	12.38%	-17.33%	-25.96%	13.23%	-10.08%	-	-
Horiz. %	87.66%	70.04%	62.32%	75.39%	101.82%	89.92%	100.00%	-
PBT	742,274	360,056	180,850	509,662	515,222	278,120	758,954	-0.36%
YoY %	106.16%	99.09%	-64.52%	-1.08%	85.25%	-63.35%	-	-
Horiz. %	97.80%	47.44%	23.83%	67.15%	67.89%	36.65%	100.00%	-
Tax	-287,702	-176,018	1,381,818	-164,328	-185,976	-132,954	-222,568	4.36%
YoY %	-63.45%	-112.74%	940.89%	11.64%	-39.88%	40.26%	-	-
Horiz. %	129.26%	79.09%	-620.85%	73.83%	83.56%	59.74%	100.00%	-
NP	454,572	184,038	1,562,668	345,334	329,246	145,166	536,386	-2.71%
YoY %	147.00%	-88.22%	352.51%	4.89%	126.81%	-72.94%	-	-
Horiz. %	84.75%	34.31%	291.33%	64.38%	61.38%	27.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,658	120,872	1,389,968	201,572	259,052	169,364	474,514	-3.27%
YoY %	221.55%	-91.30%	589.56%	-22.19%	52.96%	-64.31%	-	-
Horiz. %	81.91%	25.47%	292.92%	42.48%	54.59%	35.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.76%	48.89%	-764.07%	32.24%	36.10%	47.80%	29.33%	-
YoY %	-20.72%	106.40%	-2,469.94%	-10.69%	-24.48%	62.97%	-	-
Horiz. %	132.15%	166.69%	-2,605.08%	109.92%	123.08%	162.97%	100.00%	-
Total Cost	4,913,794	4,105,230	2,254,190	4,271,688	5,906,326	5,361,798	5,587,854	-2.11%
YoY %	19.70%	82.12%	-47.23%	-27.68%	10.16%	-4.05%	-	-
Horiz. %	87.94%	73.47%	40.34%	76.45%	105.70%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	9,526,502	0.56%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.52%	101.76%	100.96%	96.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	140,259	141,003	1,228,675	145,232	145,177	145,395	217,334	-7.03%
YoY %	-0.53%	-88.52%	746.01%	0.04%	-0.15%	-33.10%	-	-
Horiz. %	64.54%	64.88%	565.34%	66.82%	66.80%	66.90%	100.00%	-
Div Payout %	36.09%	116.66%	88.40%	72.05%	56.04%	85.85%	45.80%	-
YoY %	-69.06%	31.97%	22.69%	28.57%	-34.72%	87.45%	-	-
Horiz. %	78.80%	254.72%	193.01%	157.31%	122.36%	187.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	9,526,502	0.56%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.52%	101.76%	100.96%	96.92%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,622,244	0.11%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.37%	-	-
Horiz. %	100.70%	100.70%	100.64%	100.52%	100.47%	100.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.47%	4.29%	40.94%	7.48%	5.28%	2.64%	8.76%	-
YoY %	97.44%	-89.52%	447.33%	41.67%	100.00%	-69.86%	-	-
Horiz. %	96.69%	48.97%	467.35%	85.39%	60.27%	30.14%	100.00%	-
ROE	3.94%	1.22%	13.08%	2.08%	2.69%	1.83%	4.98%	-
YoY %	222.95%	-90.67%	528.85%	-22.68%	46.99%	-63.25%	-	-
Horiz. %	79.12%	24.50%	262.65%	41.77%	54.02%	36.75%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	153.10	121.68	105.62	127.16	171.80	151.50	169.07	-1.63%
YoY %	25.82%	15.21%	-16.94%	-25.98%	13.40%	-10.39%	-	-
Horiz. %	90.55%	71.97%	62.47%	75.21%	101.61%	89.61%	100.00%	-
EPS	11.08	3.42	38.48	5.56	7.14	4.66	13.10	-2.75%
YoY %	223.98%	-91.11%	592.09%	-22.13%	53.22%	-64.43%	-	-
Horiz. %	84.58%	26.11%	293.74%	42.44%	54.50%	35.57%	100.00%	-
DPS	4.00	4.00	34.00	4.00	4.00	4.00	6.00	-6.53%
YoY %	0.00%	-88.24%	750.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	566.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	2.81	2.80	2.94	2.67	2.65	2.54	2.63	1.10%
YoY %	0.36%	-4.76%	10.11%	0.75%	4.33%	-3.42%	-	-
Horiz. %	106.84%	106.46%	111.79%	101.52%	100.76%	96.58%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,641,119
RPS	153.36	122.53	109.03	131.89	178.13	157.31	174.95	-2.17%
YoY %	25.16%	12.38%	-17.33%	-25.96%	13.24%	-10.08%	-	-
Horiz. %	87.66%	70.04%	62.32%	75.39%	101.82%	89.92%	100.00%	-
EPS	11.10	3.45	39.71	5.76	7.40	4.84	13.56	-3.27%
YoY %	221.74%	-91.31%	589.41%	-22.16%	52.89%	-64.31%	-	-
Horiz. %	81.86%	25.44%	292.85%	42.48%	54.57%	35.69%	100.00%	-
DPS	4.01	4.03	35.10	4.15	4.15	4.15	6.21	-7.02%
YoY %	-0.50%	-88.52%	745.78%	0.00%	0.00%	-33.17%	-	-
Horiz. %	64.57%	64.90%	565.22%	66.83%	66.83%	66.83%	100.00%	-
NAPS	2.8147	2.8196	3.035	2.7693	2.7475	2.6374	2.7214	0.56%
YoY %	-0.17%	-7.10%	9.59%	0.79%	4.17%	-3.09%	-	-
Horiz. %	103.43%	103.61%	111.52%	101.76%	100.96%	96.91%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.86	1.67	1.81	1.44	2.19	1.80	3.30	-
P/RPS	1.21	1.37	1.71	1.13	1.27	1.19	1.95	-7.64%
YoY %	-11.68%	-19.88%	51.33%	-11.02%	6.72%	-38.97%	-	-
Horiz. %	62.05%	70.26%	87.69%	57.95%	65.13%	61.03%	100.00%	-
P/EPS	16.78	48.70	4.71	25.94	30.68	38.63	25.19	-6.54%
YoY %	-65.54%	933.97%	-81.84%	-15.45%	-20.58%	53.35%	-	-
Horiz. %	66.61%	193.33%	18.70%	102.98%	121.79%	153.35%	100.00%	-
EY	5.96	2.05	21.25	3.86	3.26	2.59	3.97	7.00%
YoY %	190.73%	-90.35%	450.52%	18.40%	25.87%	-34.76%	-	-
Horiz. %	150.13%	51.64%	535.26%	97.23%	82.12%	65.24%	100.00%	-
DY	2.15	2.40	18.78	2.78	1.83	2.22	1.82	2.81%
YoY %	-10.42%	-87.22%	575.54%	51.91%	-17.57%	21.98%	-	-
Horiz. %	118.13%	131.87%	1,031.87%	152.75%	100.55%	121.98%	100.00%	-
P/NAPS	0.66	0.60	0.62	0.54	0.83	0.71	1.25	-10.09%
YoY %	10.00%	-3.23%	14.81%	-34.94%	16.90%	-43.20%	-	-
Horiz. %	52.80%	48.00%	49.60%	43.20%	66.40%	56.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	25/11/22	29/11/21	25/11/20	26/11/19	26/11/18	28/11/17	-
Price	1.81	1.58	1.79	1.60	2.09	1.82	3.07	-
P/RPS	1.18	1.30	1.69	1.26	1.22	1.20	1.82	-6.96%
YoY %	-9.23%	-23.08%	34.13%	3.28%	1.67%	-34.07%	-	-
Horiz. %	64.84%	71.43%	92.86%	69.23%	67.03%	65.93%	100.00%	-
P/EPS	16.33	46.08	4.65	28.82	29.28	39.06	23.44	-5.84%
YoY %	-64.56%	890.97%	-83.87%	-1.57%	-25.04%	66.64%	-	-
Horiz. %	69.67%	196.59%	19.84%	122.95%	124.91%	166.64%	100.00%	-
EY	6.12	2.17	21.49	3.47	3.42	2.56	4.27	6.17%
YoY %	182.03%	-89.90%	519.31%	1.46%	33.59%	-40.05%	-	-
Horiz. %	143.33%	50.82%	503.28%	81.26%	80.09%	59.95%	100.00%	-
DY	2.21	2.53	18.99	2.50	1.91	2.20	1.95	2.10%
YoY %	-12.65%	-86.68%	659.60%	30.89%	-13.18%	12.82%	-	-
Horiz. %	113.33%	129.74%	973.85%	128.21%	97.95%	112.82%	100.00%	-
P/NAPS	0.64	0.56	0.61	0.60	0.79	0.72	1.17	-9.56%
YoY %	14.29%	-8.20%	1.67%	-24.05%	9.72%	-38.46%	-	-
Horiz. %	54.70%	47.86%	52.14%	51.28%	67.52%	61.54%	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