[IJM] YoY Cumulative 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- 14.16%
YoY- 223.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 4,159,565 3,245,700 3,176,450 4,021,736 4,558,148 4,260,731 4,628,318 -1.76%
PBT 597,370 327,778 249,071 533,363 421,199 316,366 551,903 1.32%
Tax -261,425 -146,765 645,838 -154,600 -170,877 -142,607 -173,620 7.05%
NP 335,945 181,013 894,909 378,763 250,322 173,759 378,283 -1.95%
-
NP to SH 294,758 135,225 793,424 245,285 179,293 178,105 338,621 -2.28%
-
Tax Rate 43.76% 44.78% -259.30% 28.99% 40.57% 45.08% 31.46% -
Total Cost 3,823,620 3,064,687 2,281,541 3,642,973 4,307,826 4,086,972 4,250,035 -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 70,123 70,330 612,179 72,625 72,589 72,713 108,851 -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 2.98% 1.38% 7.87% 2.50% 1.87% 1.91% 3.56% -
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 118.64 92.30 88.21 110.75 125.59 117.19 127.56 -1.20%
EPS 8.40 3.84 22.04 6.76 4.94 4.90 9.34 -1.75%
DPS 2.00 2.00 17.00 2.00 2.00 2.00 3.00 -6.53%
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 118.82 92.72 90.74 114.89 130.21 121.71 132.21 -1.76%
EPS 8.42 3.86 22.67 7.01 5.12 5.09 9.67 -2.27%
DPS 2.00 2.01 17.49 2.07 2.07 2.08 3.11 -7.09%
NAPS 2.8245 2.8027 2.8803 2.8008 2.7372 2.6692 2.7156 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 1.58 1.73 1.72 1.56 1.73 1.38 2.39 -6.66%
P/EPS 22.36 41.61 6.90 25.61 43.93 33.07 32.68 -6.12%
EY 4.47 2.40 14.50 3.90 2.28 3.02 3.06 6.51%
DY 1.06 1.25 11.18 1.16 0.92 1.23 0.98 1.31%
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 1.83 1.71 1.73 1.46 1.71 1.68 2.27 -3.52%
P/EPS 25.81 41.09 6.94 23.98 43.52 40.21 31.07 -3.04%
EY 3.87 2.43 14.40 4.17 2.30 2.49 3.22 3.11%
DY 0.92 1.27 11.11 1.23 0.93 1.02 1.03 -1.86%
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