[IJM] YoY Annualized Quarter 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- 49.17%

YoY- -82.96%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	5,546,086	4,327,600	4,235,266	5,362,314	6,077,530	5,680,974	6,171,090	-1.76%
YoY %	28.16%	2.18%	-21.02%	-11.77%	6.98%	-7.94%	-	-
Horiz. %	89.87%	70.13%	68.63%	86.89%	98.48%	92.06%	100.00%	-
PBT	796,493	437,037	332,094	711,150	561,598	421,821	735,870	1.32%
YoY %	82.25%	31.60%	-53.30%	26.63%	33.14%	-42.68%	-	-
Horiz. %	108.24%	59.39%	45.13%	96.64%	76.32%	57.32%	100.00%	-
Tax	-348,566	-195,686	861,117	-206,133	-227,836	-190,142	-231,493	7.05%
YoY %	-78.13%	-122.72%	517.75%	9.53%	-19.82%	17.86%	-	-
Horiz. %	150.57%	84.53%	-371.98%	89.05%	98.42%	82.14%	100.00%	-
NP	447,926	241,350	1,193,212	505,017	333,762	231,678	504,377	-1.95%
YoY %	85.59%	-79.77%	136.27%	51.31%	44.06%	-54.07%	-	-
Horiz. %	88.81%	47.85%	236.57%	100.13%	66.17%	45.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,010	180,300	1,057,898	327,046	239,057	237,473	451,494	-2.28%
YoY %	117.98%	-82.96%	223.47%	36.81%	0.67%	-47.40%	-	-
Horiz. %	87.05%	39.93%	234.31%	72.44%	52.95%	52.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.76%	44.78%	-259.30%	28.99%	40.57%	45.08%	31.46%	-
YoY %	-2.28%	117.27%	-994.45%	-28.54%	-10.00%	43.29%	-	-
Horiz. %	139.10%	142.34%	-824.22%	92.15%	128.96%	143.29%	100.00%	-
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%
YoY %	24.76%	34.33%	-37.37%	-15.43%	5.40%	-3.84%	-	-
Horiz. %	89.97%	72.11%	53.68%	85.72%	101.36%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.14%	100.79%	98.29%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	93,497	93,773	816,239	96,834	96,785	96,951	145,134	-7.06%
YoY %	-0.29%	-88.51%	742.93%	0.05%	-0.17%	-33.20%	-	-
Horiz. %	64.42%	64.61%	562.40%	66.72%	66.69%	66.80%	100.00%	-
Div Payout %	23.79%	52.01%	77.16%	29.61%	40.49%	40.83%	32.15%	-
YoY %	-54.26%	-32.59%	160.59%	-26.87%	-0.83%	27.00%	-	-
Horiz. %	74.00%	161.77%	240.00%	92.10%	125.94%	127.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
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%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.14%	100.79%	98.29%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,600	0.08%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.20%	-	-
Horiz. %	100.52%	100.52%	100.47%	100.35%	100.29%	100.20%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.08%	5.58%	28.17%	9.42%	5.49%	4.08%	8.17%	-
YoY %	44.80%	-80.19%	199.04%	71.58%	34.56%	-50.06%	-	-
Horiz. %	98.90%	68.30%	344.80%	115.30%	67.20%	49.94%	100.00%	-
ROE	3.97%	1.84%	10.49%	3.34%	2.49%	2.54%	4.75%	-
YoY %	115.76%	-82.46%	214.07%	34.14%	-1.97%	-46.53%	-	-
Horiz. %	83.58%	38.74%	220.84%	70.32%	52.42%	53.47%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	158.18	123.07	117.61	147.67	167.45	156.26	170.08	-1.20%
YoY %	28.53%	4.64%	-20.36%	-11.81%	7.16%	-8.13%	-	-
Horiz. %	93.00%	72.36%	69.15%	86.82%	98.45%	91.87%	100.00%	-
EPS	11.20	5.12	29.39	9.01	6.59	6.53	12.45	-1.74%
YoY %	118.75%	-82.58%	226.19%	36.72%	0.92%	-47.55%	-	-
Horiz. %	89.96%	41.12%	236.06%	72.37%	52.93%	52.45%	100.00%	-
DPS	2.67	2.67	22.67	2.67	2.67	2.67	4.00	-6.51%
YoY %	0.00%	-88.22%	749.06%	0.00%	0.00%	-33.25%	-	-
Horiz. %	66.75%	66.75%	566.75%	66.75%	66.75%	66.75%	100.00%	-
NAPS	2.82	2.79	2.80	2.70	2.64	2.57	2.62	1.23%
YoY %	1.08%	-0.36%	3.70%	2.27%	2.72%	-1.91%	-	-
Horiz. %	107.63%	106.49%	106.87%	103.05%	100.76%	98.09%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,647,566
RPS	152.05	118.64	116.11	147.01	166.62	155.75	169.18	-1.76%
YoY %	28.16%	2.18%	-21.02%	-11.77%	6.98%	-7.94%	-	-
Horiz. %	89.87%	70.13%	68.63%	86.90%	98.49%	92.06%	100.00%	-
EPS	10.77	4.94	29.00	8.97	6.55	6.51	12.38	-2.29%
YoY %	118.02%	-82.97%	223.30%	36.95%	0.61%	-47.42%	-	-
Horiz. %	87.00%	39.90%	234.25%	72.46%	52.91%	52.58%	100.00%	-
DPS	2.56	2.57	22.38	2.65	2.65	2.66	3.98	-7.08%
YoY %	-0.39%	-88.52%	744.53%	0.00%	-0.38%	-33.17%	-	-
Horiz. %	64.32%	64.57%	562.31%	66.58%	66.58%	66.83%	100.00%	-
NAPS	2.7107	2.6898	2.7643	2.6879	2.6269	2.5616	2.6062	0.65%
YoY %	0.78%	-2.70%	2.84%	2.32%	2.55%	-1.71%	-	-
Horiz. %	104.01%	103.21%	106.07%	103.13%	100.79%	98.29%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.46%	0.78%	10.26%	-10.00%	25.00%	-41.90%	-	-
Horiz. %	66.48%	72.63%	72.07%	65.36%	72.63%	58.10%	100.00%	-
P/EPS	16.77	31.21	5.17	19.21	32.95	24.80	24.51	-6.12%
YoY %	-46.27%	503.68%	-73.09%	-41.70%	32.86%	1.18%	-	-
Horiz. %	68.42%	127.34%	21.09%	78.38%	134.43%	101.18%	100.00%	-
EY	5.96	3.20	19.33	5.21	3.04	4.03	4.08	6.51%
YoY %	86.25%	-83.45%	271.02%	71.38%	-24.57%	-1.23%	-	-
Horiz. %	146.08%	78.43%	473.77%	127.70%	74.51%	98.77%	100.00%	-
DY	1.42	1.67	14.91	1.54	1.23	1.65	1.31	1.35%
YoY %	-14.97%	-88.80%	868.18%	25.20%	-25.45%	25.95%	-	-
Horiz. %	108.40%	127.48%	1,138.17%	117.56%	93.89%	125.95%	100.00%	-
P/NAPS	0.67	0.57	0.54	0.64	0.82	0.63	1.16	-8.73%
YoY %	17.54%	5.56%	-15.62%	-21.95%	30.16%	-45.69%	-	-
Horiz. %	57.76%	49.14%	46.55%	55.17%	70.69%	54.31%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	7.03%	-1.54%	18.18%	-14.06%	1.59%	-26.32%	-	-
Horiz. %	80.12%	74.85%	76.02%	64.33%	74.85%	73.68%	100.00%	-
P/EPS	19.36	30.82	5.21	17.99	32.64	30.16	23.31	-3.04%
YoY %	-37.18%	491.55%	-71.04%	-44.88%	8.22%	29.39%	-	-
Horiz. %	83.05%	132.22%	22.35%	77.18%	140.03%	129.39%	100.00%	-
EY	5.17	3.25	19.20	5.56	3.06	3.32	4.29	3.15%
YoY %	59.08%	-83.07%	245.32%	81.70%	-7.83%	-22.61%	-	-
Horiz. %	120.51%	75.76%	447.55%	129.60%	71.33%	77.39%	100.00%	-
DY	1.23	1.69	14.81	1.65	1.24	1.35	1.38	-1.89%
YoY %	-27.22%	-88.59%	797.58%	33.06%	-8.15%	-2.17%	-	-
Horiz. %	89.13%	122.46%	1,073.19%	119.57%	89.86%	97.83%	100.00%	-
P/NAPS	0.77	0.57	0.55	0.60	0.81	0.77	1.11	-5.91%
YoY %	35.09%	3.64%	-8.33%	-25.93%	5.19%	-30.63%	-	-
Horiz. %	69.37%	51.35%	49.55%	54.05%	72.97%	69.37%	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

583

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

287

YTL

YTL CORPORATION BHD

236

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

MAYBANK

MALAYAN BANKING BHD

204

PBBANK

PUBLIC BANK BHD

182

GENTING

GENTING BHD

158

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

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

FAJAR-WC

0.105

+0.015

76,339,000

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