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

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 958.09%
YoY- 589.56%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,684,183 2,144,634 1,908,429 2,308,511 3,117,786 2,753,482 3,062,120 -2.17%
PBT 371,137 180,028 90,425 254,831 257,611 139,060 379,477 -0.36%
Tax -143,851 -88,009 690,909 -82,164 -92,988 -66,477 -111,284 4.36%
NP 227,286 92,019 781,334 172,667 164,623 72,583 268,193 -2.71%
-
NP to SH 194,329 60,436 694,984 100,786 129,526 84,682 237,257 -3.27%
-
Tax Rate 38.76% 48.89% -764.07% 32.24% 36.10% 47.80% 29.33% -
Total Cost 2,456,897 2,052,615 1,127,095 2,135,844 2,953,163 2,680,899 2,793,927 -2.11%
-
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%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 70,129 70,501 614,337 72,616 72,588 72,697 108,667 -7.03%
Div Payout % 36.09% 116.66% 88.40% 72.05% 56.04% 85.85% 45.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,622,244 0.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.47% 4.29% 40.94% 7.48% 5.28% 2.64% 8.76% -
ROE 1.97% 0.61% 6.54% 1.04% 1.35% 0.92% 2.49% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 76.55 60.84 52.81 63.58 85.90 75.75 84.54 -1.64%
EPS 5.54 1.71 19.24 2.78 3.57 2.33 6.55 -2.75%
DPS 2.00 2.00 17.00 2.00 2.00 2.00 3.00 -6.53%
NAPS 2.81 2.80 2.94 2.67 2.65 2.54 2.63 1.10%
Adjusted Per Share Value based on latest NOSH - 3,645,488
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 73.59 58.80 52.32 63.29 85.48 75.49 83.95 -2.17%
EPS 5.33 1.66 19.05 2.76 3.55 2.32 6.50 -3.25%
DPS 1.92 1.93 16.84 1.99 1.99 1.99 2.98 -7.06%
NAPS 2.7013 2.706 2.9127 2.6577 2.6368 2.5312 2.6117 0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 2.43 2.74 3.43 2.26 2.55 2.38 3.90 -7.57%
P/EPS 33.56 97.41 9.41 51.88 61.37 77.26 50.38 -6.54%
EY 2.98 1.03 10.63 1.93 1.63 1.29 1.98 7.04%
DY 1.08 1.20 9.39 1.39 0.91 1.11 0.91 2.89%
P/NAPS 0.66 0.60 0.62 0.54 0.83 0.71 1.25 -10.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 2.36 2.60 3.39 2.52 2.43 2.40 3.63 -6.92%
P/EPS 32.66 92.16 9.31 57.64 58.56 78.12 46.87 -5.84%
EY 3.06 1.09 10.74 1.73 1.71 1.28 2.13 6.22%
DY 1.10 1.27 9.50 1.25 0.96 1.10 0.98 1.94%
P/NAPS 0.64 0.56 0.61 0.60 0.79 0.72 1.17 -9.56%

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