[IJM] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 39.77%
YoY- -40.18%
Quarter Report
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,572,485 4,408,980 5,622,870 6,605,101 5,655,661 6,026,948 6,065,335 -4.59%
PBT 483,028 317,871 779,555 517,765 647,988 629,559 1,010,010 -11.56%
Tax -271,432 567,333 -134,452 -189,579 -207,279 -238,870 -243,206 1.84%
NP 211,596 885,204 645,103 328,186 440,709 390,689 766,804 -19.30%
-
NP to SH 158,275 794,890 431,678 250,590 418,916 349,809 653,773 -21.04%
-
Tax Rate 56.19% -178.48% 17.25% 36.61% 31.99% 37.94% 24.08% -
Total Cost 4,360,889 3,523,776 4,977,767 6,276,915 5,214,952 5,636,259 5,298,531 -3.19%
-
Net Worth 9,836,125 10,066,664 10,005,502 9,618,048 9,536,001 9,507,036 9,468,188 0.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 281,032 752,313 217,510 108,883 145,034 217,718 270,005 0.66%
Div Payout % 177.56% 94.64% 50.39% 43.45% 34.62% 62.24% 41.30% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 9,836,125 10,066,664 10,005,502 9,618,048 9,536,001 9,507,036 9,468,188 0.63%
NOSH 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,628,678 3,600,071 0.21%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.63% 20.08% 11.47% 4.97% 7.79% 6.48% 12.64% -
ROE 1.61% 7.90% 4.31% 2.61% 4.39% 3.68% 6.90% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 130.16 123.07 155.11 181.99 155.98 166.09 168.48 -4.20%
EPS 4.49 22.19 11.91 6.91 11.56 9.65 18.16 -20.76%
DPS 8.00 21.00 6.00 3.00 4.00 6.00 7.50 1.08%
NAPS 2.80 2.81 2.76 2.65 2.63 2.62 2.63 1.04%
Adjusted Per Share Value based on latest NOSH - 3,639,288
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 125.36 120.87 154.15 181.08 155.05 165.23 166.28 -4.59%
EPS 4.34 21.79 11.83 6.87 11.48 9.59 17.92 -21.04%
DPS 7.70 20.63 5.96 2.99 3.98 5.97 7.40 0.66%
NAPS 2.6966 2.7598 2.7431 2.6368 2.6143 2.6064 2.5958 0.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.60 1.67 1.69 1.59 2.22 2.68 3.40 -
P/RPS 1.23 1.36 1.09 0.87 1.42 1.61 2.02 -7.93%
P/EPS 35.51 7.53 14.19 23.03 19.21 27.80 18.72 11.25%
EY 2.82 13.29 7.05 4.34 5.20 3.60 5.34 -10.09%
DY 5.00 12.57 3.55 1.89 1.80 2.24 2.21 14.56%
P/NAPS 0.57 0.59 0.61 0.60 0.84 1.02 1.29 -12.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 27/05/21 26/06/20 29/05/19 30/05/18 25/05/17 -
Price 1.57 1.80 1.71 1.80 2.01 1.84 3.50 -
P/RPS 1.21 1.46 1.10 0.99 1.29 1.11 2.08 -8.62%
P/EPS 34.85 8.11 14.36 26.07 17.40 19.09 19.27 10.37%
EY 2.87 12.33 6.96 3.84 5.75 5.24 5.19 -9.39%
DY 5.10 11.67 3.51 1.67 1.99 3.26 2.14 15.56%
P/NAPS 0.56 0.64 0.62 0.68 0.76 0.70 1.33 -13.41%

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