[IJM] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 75.99%

YoY- 72.26%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	4,572,485	4,408,980	5,622,870	6,605,101	5,655,661	6,026,948	6,065,335	-4.59%
YoY %	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-0.63%	-	-
Horiz. %	75.39%	72.69%	92.71%	108.90%	93.25%	99.37%	100.00%	-
PBT	483,028	317,871	779,555	517,765	647,988	629,559	1,010,010	-11.56%
YoY %	51.96%	-59.22%	50.56%	-20.10%	2.93%	-37.67%	-	-
Horiz. %	47.82%	31.47%	77.18%	51.26%	64.16%	62.33%	100.00%	-
Tax	-271,432	567,333	-134,452	-189,579	-207,279	-238,870	-243,206	1.84%
YoY %	-147.84%	521.96%	29.08%	8.54%	13.23%	1.78%	-	-
Horiz. %	111.61%	-233.27%	55.28%	77.95%	85.23%	98.22%	100.00%	-
NP	211,596	885,204	645,103	328,186	440,709	390,689	766,804	-19.30%
YoY %	-76.10%	37.22%	96.57%	-25.53%	12.80%	-49.05%	-	-
Horiz. %	27.59%	115.44%	84.13%	42.80%	57.47%	50.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,275	794,890	431,678	250,590	418,916	349,809	653,773	-21.04%
YoY %	-80.09%	84.14%	72.26%	-40.18%	19.76%	-46.49%	-	-
Horiz. %	24.21%	121.59%	66.03%	38.33%	64.08%	53.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.19%	-178.48%	17.25%	36.61%	31.99%	37.94%	24.08%	-
YoY %	131.48%	-1,134.67%	-52.88%	14.44%	-15.68%	57.56%	-	-
Horiz. %	233.35%	-741.20%	71.64%	152.03%	132.85%	157.56%	100.00%	-
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%
YoY %	23.76%	-29.21%	-20.70%	20.36%	-7.47%	6.37%	-	-
Horiz. %	82.30%	66.50%	93.95%	118.47%	98.42%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.89%	106.32%	105.67%	101.58%	100.72%	100.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	281,032	752,313	217,510	108,883	145,034	217,718	270,005	0.66%
YoY %	-62.64%	245.88%	99.76%	-24.93%	-33.38%	-19.37%	-	-
Horiz. %	104.08%	278.63%	80.56%	40.33%	53.72%	80.63%	100.00%	-
Div Payout %	177.56%	94.64%	50.39%	43.45%	34.62%	62.24%	41.30%	-
YoY %	87.62%	87.82%	15.97%	25.51%	-44.38%	50.70%	-	-
Horiz. %	429.93%	229.15%	122.01%	105.21%	83.83%	150.70%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
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%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.89%	106.32%	105.67%	101.58%	100.72%	100.41%	100.00%	-
NOSH	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,678	3,600,071	0.21%
YoY %	0.06%	0.12%	0.05%	0.10%	0.19%	0.79%	-	-
Horiz. %	101.32%	101.26%	101.14%	101.09%	100.99%	100.79%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	4.63%	20.08%	11.47%	4.97%	7.79%	6.48%	12.64%	-
YoY %	-76.94%	75.07%	130.78%	-36.20%	20.22%	-48.73%	-	-
Horiz. %	36.63%	158.86%	90.74%	39.32%	61.63%	51.27%	100.00%	-
ROE	1.61%	7.90%	4.31%	2.61%	4.39%	3.68%	6.90%	-
YoY %	-79.62%	83.29%	65.13%	-40.55%	19.29%	-46.67%	-	-
Horiz. %	23.33%	114.49%	62.46%	37.83%	63.62%	53.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	130.16	123.07	155.11	181.99	155.98	166.09	168.48	-4.20%
YoY %	5.76%	-20.66%	-14.77%	16.68%	-6.09%	-1.42%	-	-
Horiz. %	77.26%	73.05%	92.06%	108.02%	92.58%	98.58%	100.00%	-
EPS	4.49	22.19	11.91	6.91	11.56	9.65	18.16	-20.76%
YoY %	-79.77%	86.31%	72.36%	-40.22%	19.79%	-46.86%	-	-
Horiz. %	24.72%	122.19%	65.58%	38.05%	63.66%	53.14%	100.00%	-
DPS	8.00	21.00	6.00	3.00	4.00	6.00	7.50	1.08%
YoY %	-61.90%	250.00%	100.00%	-25.00%	-33.33%	-20.00%	-	-
Horiz. %	106.67%	280.00%	80.00%	40.00%	53.33%	80.00%	100.00%	-
NAPS	2.80	2.81	2.76	2.65	2.63	2.62	2.63	1.04%
YoY %	-0.36%	1.81%	4.15%	0.76%	0.38%	-0.38%	-	-
Horiz. %	106.46%	106.84%	104.94%	100.76%	100.00%	99.62%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,641,119
RPS	125.36	120.87	154.15	181.08	155.05	165.23	166.28	-4.59%
YoY %	3.71%	-21.59%	-14.87%	16.79%	-6.16%	-0.63%	-	-
Horiz. %	75.39%	72.69%	92.71%	108.90%	93.25%	99.37%	100.00%	-
EPS	4.34	21.79	11.83	6.87	11.48	9.59	17.92	-21.04%
YoY %	-80.08%	84.19%	72.20%	-40.16%	19.71%	-46.48%	-	-
Horiz. %	24.22%	121.60%	66.02%	38.34%	64.06%	53.52%	100.00%	-
DPS	7.70	20.63	5.96	2.99	3.98	5.97	7.40	0.66%
YoY %	-62.68%	246.14%	99.33%	-24.87%	-33.33%	-19.32%	-	-
Horiz. %	104.05%	278.78%	80.54%	40.41%	53.78%	80.68%	100.00%	-
NAPS	2.6966	2.7598	2.7431	2.6368	2.6143	2.6064	2.5958	0.63%
YoY %	-2.29%	0.61%	4.03%	0.86%	0.30%	0.41%	-	-
Horiz. %	103.88%	106.32%	105.67%	101.58%	100.71%	100.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-9.56%	24.77%	25.29%	-38.73%	-11.80%	-20.30%	-	-
Horiz. %	60.89%	67.33%	53.96%	43.07%	70.30%	79.70%	100.00%	-
P/EPS	35.51	7.53	14.19	23.03	19.21	27.80	18.72	11.25%
YoY %	371.58%	-46.93%	-38.38%	19.89%	-30.90%	48.50%	-	-
Horiz. %	189.69%	40.22%	75.80%	123.02%	102.62%	148.50%	100.00%	-
EY	2.82	13.29	7.05	4.34	5.20	3.60	5.34	-10.09%
YoY %	-78.78%	88.51%	62.44%	-16.54%	44.44%	-32.58%	-	-
Horiz. %	52.81%	248.88%	132.02%	81.27%	97.38%	67.42%	100.00%	-
DY	5.00	12.57	3.55	1.89	1.80	2.24	2.21	14.56%
YoY %	-60.22%	254.08%	87.83%	5.00%	-19.64%	1.36%	-	-
Horiz. %	226.24%	568.78%	160.63%	85.52%	81.45%	101.36%	100.00%	-
P/NAPS	0.57	0.59	0.61	0.60	0.84	1.02	1.29	-12.72%
YoY %	-3.39%	-3.28%	1.67%	-28.57%	-17.65%	-20.93%	-	-
Horiz. %	44.19%	45.74%	47.29%	46.51%	65.12%	79.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-17.12%	32.73%	11.11%	-23.26%	16.22%	-46.63%	-	-
Horiz. %	58.17%	70.19%	52.88%	47.60%	62.02%	53.37%	100.00%	-
P/EPS	34.85	8.11	14.36	26.07	17.40	19.09	19.27	10.37%
YoY %	329.72%	-43.52%	-44.92%	49.83%	-8.85%	-0.93%	-	-
Horiz. %	180.85%	42.09%	74.52%	135.29%	90.30%	99.07%	100.00%	-
EY	2.87	12.33	6.96	3.84	5.75	5.24	5.19	-9.39%
YoY %	-76.72%	77.16%	81.25%	-33.22%	9.73%	0.96%	-	-
Horiz. %	55.30%	237.57%	134.10%	73.99%	110.79%	100.96%	100.00%	-
DY	5.10	11.67	3.51	1.67	1.99	3.26	2.14	15.56%
YoY %	-56.30%	232.48%	110.18%	-16.08%	-38.96%	52.34%	-	-
Horiz. %	238.32%	545.33%	164.02%	78.04%	92.99%	152.34%	100.00%	-
P/NAPS	0.56	0.64	0.62	0.68	0.76	0.70	1.33	-13.41%
YoY %	-12.50%	3.23%	-8.82%	-10.53%	8.57%	-47.37%	-	-
Horiz. %	42.11%	48.12%	46.62%	51.13%	57.14%	52.63%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 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

325

HLIND

HONG LEONG INDUSTRIES BHD

308

PTRANS

PERAK TRANSIT BERHAD

297

HLCAP

HONG LEONG CAPITAL BERHAD

209

YTLPOWR

YTL POWER INTERNATIONAL BHD

124

MYEG

MY E.G. SERVICES BHD

119

SAPNRG

SAPURA ENERGY BERHAD

110

PBBANK

PUBLIC BANK BHD

106

YTL

YTL CORPORATION BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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