[IJM] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 110.32%
YoY- -47.4%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,176,450 4,021,736 4,558,148 4,260,731 4,628,318 4,396,017 3,961,144 -3.60%
PBT 249,071 533,363 421,199 316,366 551,903 634,798 1,020,954 -20.93%
Tax 645,838 -154,600 -170,877 -142,607 -173,620 -165,236 -181,367 -
NP 894,909 378,763 250,322 173,759 378,283 469,562 839,587 1.06%
-
NP to SH 793,424 245,285 179,293 178,105 338,621 417,769 749,352 0.95%
-
Tax Rate -259.30% 28.99% 40.57% 45.08% 31.46% 26.03% 17.76% -
Total Cost 2,281,541 3,642,973 4,307,826 4,086,972 4,250,035 3,926,455 3,121,557 -5.08%
-
Net Worth 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 1.99%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 612,179 72,625 72,589 72,713 108,851 107,950 107,050 33.69%
Div Payout % 77.16% 29.61% 40.49% 40.83% 32.15% 25.84% 14.29% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 10,082,959 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 1.99%
NOSH 3,645,488 3,641,119 3,639,288 3,635,687 3,628,600 3,598,354 3,568,342 0.35%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 28.17% 9.42% 5.49% 4.08% 8.17% 10.68% 21.20% -
ROE 7.87% 2.50% 1.87% 1.91% 3.56% 4.57% 8.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 88.21 110.75 125.59 117.19 127.56 122.17 111.01 -3.75%
EPS 22.04 6.76 4.94 4.90 9.34 11.61 21.00 0.80%
DPS 17.00 2.00 2.00 2.00 3.00 3.00 3.00 33.48%
NAPS 2.80 2.70 2.64 2.57 2.62 2.54 2.51 1.83%
Adjusted Per Share Value based on latest NOSH - 3,635,687
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 90.74 114.89 130.21 121.71 132.21 125.58 113.16 -3.60%
EPS 22.67 7.01 5.12 5.09 9.67 11.93 21.41 0.95%
DPS 17.49 2.07 2.07 2.08 3.11 3.08 3.06 33.67%
NAPS 2.8803 2.8008 2.7372 2.6692 2.7156 2.6109 2.5586 1.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.52 1.73 2.17 1.62 3.05 3.20 3.38 -
P/RPS 1.72 1.56 1.73 1.38 2.39 2.62 3.04 -9.04%
P/EPS 6.90 25.61 43.93 33.07 32.68 27.56 16.10 -13.15%
EY 14.50 3.90 2.28 3.02 3.06 3.63 6.21 15.16%
DY 11.18 1.16 0.92 1.23 0.98 0.94 0.89 52.40%
P/NAPS 0.54 0.64 0.82 0.63 1.16 1.26 1.35 -14.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 -
Price 1.53 1.62 2.15 1.97 2.90 3.42 3.41 -
P/RPS 1.73 1.46 1.71 1.68 2.27 2.80 3.07 -9.10%
P/EPS 6.94 23.98 43.52 40.21 31.07 29.46 16.24 -13.20%
EY 14.40 4.17 2.30 2.49 3.22 3.39 6.16 15.18%
DY 11.11 1.23 0.93 1.02 1.03 0.88 0.88 52.53%
P/NAPS 0.55 0.60 0.81 0.77 1.11 1.35 1.36 -13.99%

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