[IJM] YoY Annualized Quarter 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- -23.89%
YoY- 223.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,546,086 4,327,600 4,235,266 5,362,314 6,077,530 5,680,974 6,171,090 -1.76%
PBT 796,493 437,037 332,094 711,150 561,598 421,821 735,870 1.32%
Tax -348,566 -195,686 861,117 -206,133 -227,836 -190,142 -231,493 7.05%
NP 447,926 241,350 1,193,212 505,017 333,762 231,678 504,377 -1.95%
-
NP to SH 393,010 180,300 1,057,898 327,046 239,057 237,473 451,494 -2.28%
-
Tax Rate 43.76% 44.78% -259.30% 28.99% 40.57% 45.08% 31.46% -
Total Cost 5,098,160 4,086,249 3,042,054 4,857,297 5,743,768 5,449,296 5,666,713 -1.74%
-
Net Worth 9,887,387 9,811,051 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 0.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 93,497 93,773 816,239 96,834 96,785 96,951 145,134 -7.06%
Div Payout % 23.79% 52.01% 77.16% 29.61% 40.49% 40.83% 32.15% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 9,887,387 9,811,051 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 0.65%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,628,600 0.08%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.08% 5.58% 28.17% 9.42% 5.49% 4.08% 8.17% -
ROE 3.97% 1.84% 10.49% 3.34% 2.49% 2.54% 4.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 158.18 123.07 117.61 147.67 167.45 156.26 170.08 -1.20%
EPS 11.20 5.12 29.39 9.01 6.59 6.53 12.45 -1.74%
DPS 2.67 2.67 22.67 2.67 2.67 2.67 4.00 -6.51%
NAPS 2.82 2.79 2.80 2.70 2.64 2.57 2.62 1.23%
Adjusted Per Share Value based on latest NOSH - 3,645,488
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 152.05 118.64 116.11 147.01 166.62 155.75 169.18 -1.76%
EPS 10.77 4.94 29.00 8.97 6.55 6.51 12.38 -2.29%
DPS 2.56 2.57 22.38 2.65 2.65 2.66 3.98 -7.08%
NAPS 2.7107 2.6898 2.7643 2.6879 2.6269 2.5616 2.6062 0.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.88 1.60 1.52 1.73 2.17 1.62 3.05 -
P/RPS 1.19 1.30 1.29 1.17 1.30 1.04 1.79 -6.57%
P/EPS 16.77 31.21 5.17 19.21 32.95 24.80 24.51 -6.12%
EY 5.96 3.20 19.33 5.21 3.04 4.03 4.08 6.51%
DY 1.42 1.67 14.91 1.54 1.23 1.65 1.31 1.35%
P/NAPS 0.67 0.57 0.54 0.64 0.82 0.63 1.16 -8.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 27/02/18 -
Price 2.17 1.58 1.53 1.62 2.15 1.97 2.90 -
P/RPS 1.37 1.28 1.30 1.10 1.28 1.26 1.71 -3.62%
P/EPS 19.36 30.82 5.21 17.99 32.64 30.16 23.31 -3.04%
EY 5.17 3.25 19.20 5.56 3.06 3.32 4.29 3.15%
DY 1.23 1.69 14.81 1.65 1.24 1.35 1.38 -1.89%
P/NAPS 0.77 0.57 0.55 0.60 0.81 0.77 1.11 -5.91%

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