[IJM] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 34.92%

YoY- -64.31%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	1,908,429	2,308,511	3,117,786	2,753,482	3,062,120	2,799,474	2,521,203	-4.53%
YoY %	-17.33%	-25.96%	13.23%	-10.08%	9.38%	11.04%	-	-
Horiz. %	75.70%	91.56%	123.66%	109.21%	121.45%	111.04%	100.00%	-
PBT	90,425	254,831	257,611	139,060	379,477	433,882	648,447	-27.96%
YoY %	-64.52%	-1.08%	85.25%	-63.35%	-12.54%	-33.09%	-	-
Horiz. %	13.94%	39.30%	39.73%	21.45%	58.52%	66.91%	100.00%	-
Tax	690,909	-82,164	-92,988	-66,477	-111,284	-113,399	-103,096	-
YoY %	940.89%	11.64%	-39.88%	40.26%	1.87%	-9.99%	-	-
Horiz. %	-670.16%	79.70%	90.20%	64.48%	107.94%	109.99%	100.00%	-
NP	781,334	172,667	164,623	72,583	268,193	320,483	545,351	6.17%
YoY %	352.51%	4.89%	126.81%	-72.94%	-16.32%	-41.23%	-	-
Horiz. %	143.27%	31.66%	30.19%	13.31%	49.18%	58.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	694,984	100,786	129,526	84,682	237,257	279,411	493,248	5.87%
YoY %	589.56%	-22.19%	52.96%	-64.31%	-15.09%	-43.35%	-	-
Horiz. %	140.90%	20.43%	26.26%	17.17%	48.10%	56.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-764.07%	32.24%	36.10%	47.80%	29.33%	26.14%	15.90%	-
YoY %	-2,469.94%	-10.69%	-24.48%	62.97%	12.20%	64.40%	-	-
Horiz. %	-4,805.47%	202.77%	227.04%	300.63%	184.47%	164.40%	100.00%	-
Total Cost	1,127,095	2,135,844	2,953,163	2,680,899	2,793,927	2,478,991	1,975,852	-8.92%
YoY %	-47.23%	-27.68%	10.16%	-4.05%	12.70%	25.46%	-	-
Horiz. %	57.04%	108.10%	149.46%	135.68%	141.40%	125.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,624,425	9,694,249	9,618,040	9,232,623	9,526,502	9,061,978	8,916,269	2.96%
YoY %	9.60%	0.79%	4.17%	-3.08%	5.13%	1.63%	-	-
Horiz. %	119.16%	108.73%	107.87%	103.55%	106.84%	101.63%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	614,337	72,616	72,588	72,697	108,667	107,880	106,995	33.78%
YoY %	746.01%	0.04%	-0.15%	-33.10%	0.73%	0.83%	-	-
Horiz. %	574.17%	67.87%	67.84%	67.94%	101.56%	100.83%	100.00%	-
Div Payout %	88.40%	72.05%	56.04%	85.85%	45.80%	38.61%	21.69%	-
YoY %	22.69%	28.57%	-34.72%	87.45%	18.62%	78.01%	-	-
Horiz. %	407.56%	332.18%	258.37%	395.80%	211.16%	178.01%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	10,624,425	9,694,249	9,618,040	9,232,623	9,526,502	9,061,978	8,916,269	2.96%
YoY %	9.60%	0.79%	4.17%	-3.08%	5.13%	1.63%	-	-
Horiz. %	119.16%	108.73%	107.87%	103.55%	106.84%	101.63%	100.00%	-
NOSH	3,645,488	3,641,119	3,639,288	3,635,687	3,622,244	3,596,023	3,566,507	0.36%
YoY %	0.12%	0.05%	0.10%	0.37%	0.73%	0.83%	-	-
Horiz. %	102.21%	102.09%	102.04%	101.94%	101.56%	100.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	40.94%	7.48%	5.28%	2.64%	8.76%	11.45%	21.63%	-
YoY %	447.33%	41.67%	100.00%	-69.86%	-23.49%	-47.06%	-	-
Horiz. %	189.27%	34.58%	24.41%	12.21%	40.50%	52.94%	100.00%	-
ROE	6.54%	1.04%	1.35%	0.92%	2.49%	3.08%	5.53%	-
YoY %	528.85%	-22.96%	46.74%	-63.05%	-19.16%	-44.30%	-	-
Horiz. %	118.26%	18.81%	24.41%	16.64%	45.03%	55.70%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	52.81	63.58	85.90	75.75	84.54	77.85	70.69	-4.73%
YoY %	-16.94%	-25.98%	13.40%	-10.40%	8.59%	10.13%	-	-
Horiz. %	74.71%	89.94%	121.52%	107.16%	119.59%	110.13%	100.00%	-
EPS	19.24	2.78	3.57	2.33	6.55	7.77	13.83	5.65%
YoY %	592.09%	-22.13%	53.22%	-64.43%	-15.70%	-43.82%	-	-
Horiz. %	139.12%	20.10%	25.81%	16.85%	47.36%	56.18%	100.00%	-
DPS	17.00	2.00	2.00	2.00	3.00	3.00	3.00	33.48%
YoY %	750.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	566.67%	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	2.94	2.67	2.65	2.54	2.63	2.52	2.50	2.73%
YoY %	10.11%	0.75%	4.33%	-3.42%	4.37%	0.80%	-	-
Horiz. %	117.60%	106.80%	106.00%	101.60%	105.20%	100.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,635,687
RPS	52.32	63.29	85.48	75.49	83.95	76.75	69.12	-4.53%
YoY %	-17.33%	-25.96%	13.23%	-10.08%	9.38%	11.04%	-	-
Horiz. %	75.69%	91.57%	123.67%	109.22%	121.46%	111.04%	100.00%	-
EPS	19.05	2.76	3.55	2.32	6.50	7.66	13.52	5.87%
YoY %	590.22%	-22.25%	53.02%	-64.31%	-15.14%	-43.34%	-	-
Horiz. %	140.90%	20.41%	26.26%	17.16%	48.08%	56.66%	100.00%	-
DPS	16.84	1.99	1.99	1.99	2.98	2.96	2.93	33.80%
YoY %	746.23%	0.00%	0.00%	-33.22%	0.68%	1.02%	-	-
Horiz. %	574.74%	67.92%	67.92%	67.92%	101.71%	101.02%	100.00%	-
NAPS	2.9127	2.6577	2.6368	2.5312	2.6117	2.4844	2.4444	2.96%
YoY %	9.59%	0.79%	4.17%	-3.08%	5.12%	1.64%	-	-
Horiz. %	119.16%	108.73%	107.87%	103.55%	106.84%	101.64%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.81	1.44	2.19	1.80	3.30	3.21	3.22	-
P/RPS	3.43	2.26	2.55	2.38	3.90	4.12	4.56	-4.63%
YoY %	51.77%	-11.37%	7.14%	-38.97%	-5.34%	-9.65%	-	-
Horiz. %	75.22%	49.56%	55.92%	52.19%	85.53%	90.35%	100.00%	-
P/EPS	9.41	51.88	61.37	77.26	50.38	41.31	23.28	-14.00%
YoY %	-81.86%	-15.46%	-20.57%	53.35%	21.96%	77.45%	-	-
Horiz. %	40.42%	222.85%	263.62%	331.87%	216.41%	177.45%	100.00%	-
EY	10.63	1.93	1.63	1.29	1.98	2.42	4.30	16.26%
YoY %	450.78%	18.40%	26.36%	-34.85%	-18.18%	-43.72%	-	-
Horiz. %	247.21%	44.88%	37.91%	30.00%	46.05%	56.28%	100.00%	-
DY	9.39	1.39	0.91	1.11	0.91	0.93	0.93	46.96%
YoY %	575.54%	52.75%	-18.02%	21.98%	-2.15%	0.00%	-	-
Horiz. %	1,009.68%	149.46%	97.85%	119.35%	97.85%	100.00%	100.00%	-
P/NAPS	0.62	0.54	0.83	0.71	1.25	1.27	1.29	-11.48%
YoY %	14.81%	-34.94%	16.90%	-43.20%	-1.57%	-1.55%	-	-
Horiz. %	48.06%	41.86%	64.34%	55.04%	96.90%	98.45%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	25/11/20	26/11/19	26/11/18	28/11/17	28/11/16	24/11/15	-
Price	1.79	1.60	2.09	1.82	3.07	3.23	3.31	-
P/RPS	3.39	2.52	2.43	2.40	3.63	4.15	4.68	-5.22%
YoY %	34.52%	3.70%	1.25%	-33.88%	-12.53%	-11.32%	-	-
Horiz. %	72.44%	53.85%	51.92%	51.28%	77.56%	88.68%	100.00%	-
P/EPS	9.31	57.64	58.56	78.12	46.87	41.57	23.93	-14.54%
YoY %	-83.85%	-1.57%	-25.04%	66.67%	12.75%	73.72%	-	-
Horiz. %	38.91%	240.87%	244.71%	326.45%	195.86%	173.72%	100.00%	-
EY	10.74	1.73	1.71	1.28	2.13	2.41	4.18	17.01%
YoY %	520.81%	1.17%	33.59%	-39.91%	-11.62%	-42.34%	-	-
Horiz. %	256.94%	41.39%	40.91%	30.62%	50.96%	57.66%	100.00%	-
DY	9.50	1.25	0.96	1.10	0.98	0.93	0.91	47.78%
YoY %	660.00%	30.21%	-12.73%	12.24%	5.38%	2.20%	-	-
Horiz. %	1,043.96%	137.36%	105.49%	120.88%	107.69%	102.20%	100.00%	-
P/NAPS	0.61	0.60	0.79	0.72	1.17	1.28	1.32	-12.06%
YoY %	1.67%	-24.05%	9.72%	-38.46%	-8.59%	-3.03%	-	-
Horiz. %	46.21%	45.45%	59.85%	54.55%	88.64%	96.97%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

TOPGLOV

1.17

+0.21

161,361,000

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

100,857,200

EDUSPEC-OR

0.005

0.00

75,002,700

SUPERMX

0.995

+0.13

65,672,700

TWL

0.03

+0.005

62,678,800

E&O-LR

0.055

+0.01

56,261,700

CAREPLS

0.37

+0.065

55,705,500

JAKS

0.125

-0.005

37,510,300

ICONIC

0.11

0.00

26,779,000

More active Stocks

HARTA

3.68

+0.72

23,607,100

KOSSAN

2.72

+0.34

11,168,800

HEIM

23.96

+0.28

64,300

HARTA-C1W

0.455

+0.275

1,001,000

TOPGLOV

1.17

+0.21

161,361,000

KOSSAN-C60

0.72

+0.21

53,000

F&N

32.48

+0.20

28,400

PETDAG

21.20

+0.20

200

GREATEC

4.70

+0.17

759,200

HARTA-C2A

0.345

+0.14

6,496,500

More gainer Stocks

AJI

16.68

-0.20

97,900

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

AHEALTH

3.08

-0.09

159,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

GESHEN

4.12

-0.08

11,200

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