[IJM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 429.04%

YoY- 589.56%

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 - 3,645,488
RPS	147.18	117.59	104.64	126.58	170.95	150.98	167.90	-2.17%
YoY %	25.16%	12.38%	-17.33%	-25.95%	13.23%	-10.08%	-	-
Horiz. %	87.66%	70.04%	62.32%	75.39%	101.82%	89.92%	100.00%	-
EPS	10.66	3.31	38.11	5.53	7.10	4.64	13.01	-3.26%
YoY %	222.05%	-91.31%	589.15%	-22.11%	53.02%	-64.34%	-	-
Horiz. %	81.94%	25.44%	292.93%	42.51%	54.57%	35.66%	100.00%	-
DPS	3.85	3.87	33.68	3.98	3.98	3.99	5.96	-7.02%
YoY %	-0.52%	-88.51%	746.23%	0.00%	-0.25%	-33.05%	-	-
Horiz. %	64.60%	64.93%	565.10%	66.78%	66.78%	66.95%	100.00%	-
NAPS	2.7013	2.706	2.9127	2.6577	2.6368	2.5312	2.6117	0.56%
YoY %	-0.17%	-7.10%	9.59%	0.79%	4.17%	-3.08%	-	-
Horiz. %	103.43%	103.61%	111.53%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:35:00

EMA 5

5 Mins

BUY

2024-05-24 16:30:00

EMA 5

5 Mins

SELL

2024-05-24 15:55:00

EMA 5

5 Mins

BUY

2024-05-24 15:40:00

EMA 5

5 Mins

SELL

2024-05-24 15:00:00

EMA 5

Hourly

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

695

YTL

YTL CORPORATION BHD

285

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

SNS

SNS NETWORK TECHNOLOGY BERHAD

275

HLIND

HONG LEONG INDUSTRIES BHD

264

PTRANS

PERAK TRANSIT BERHAD

261

MAYBANK

MALAYAN BANKING BHD

247

PBBANK

PUBLIC BANK BHD

205

GENTING

GENTING BHD

170

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

INIX-OR

0.02

0.00

141,839,900

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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