[IJM] YoY Quarter Result on 31-Mar-2022 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

31-Mar-2022 [#4]

Profit Trend

QoQ- -98.51%

YoY- -99.21%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	1,759,249	1,326,785	1,232,530	1,601,134	2,046,953	1,394,930	1,398,630	3.89%
YoY %	32.59%	7.65%	-23.02%	-21.78%	46.74%	-0.26%	-	-
Horiz. %	125.78%	94.86%	88.12%	114.48%	146.35%	99.74%	100.00%	-
PBT	366,799	155,250	68,800	246,192	96,566	331,622	77,656	29.50%
YoY %	136.26%	125.65%	-72.05%	154.95%	-70.88%	327.04%	-	-
Horiz. %	472.34%	199.92%	88.60%	317.03%	124.35%	427.04%	100.00%	-
Tax	-37,552	-124,667	-78,505	20,148	-18,702	-64,672	-65,250	-8.78%
YoY %	69.88%	-58.80%	-489.64%	207.73%	71.08%	0.89%	-	-
Horiz. %	57.55%	191.06%	120.31%	-30.88%	28.66%	99.11%	100.00%	-
NP	329,247	30,583	-9,705	266,340	77,864	266,950	12,406	72.62%
YoY %	976.57%	415.13%	-103.64%	242.06%	-70.83%	2,051.78%	-	-
Horiz. %	2,653.93%	246.52%	-78.23%	2,146.86%	627.63%	2,151.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,520	23,050	1,466	186,393	71,297	240,811	11,188	73.44%
YoY %	1,225.47%	1,472.31%	-99.21%	161.43%	-70.39%	2,052.40%	-	-
Horiz. %	2,730.78%	206.02%	13.10%	1,666.01%	637.26%	2,152.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.24%	80.30%	114.11%	-8.18%	19.37%	19.50%	84.02%	-
YoY %	-87.25%	-29.63%	1,494.99%	-142.23%	-0.67%	-76.79%	-	-
Horiz. %	12.19%	95.57%	135.81%	-9.74%	23.05%	23.21%	100.00%	-
Total Cost	1,430,002	1,296,202	1,242,235	1,334,794	1,969,089	1,127,980	1,386,224	0.51%
YoY %	10.32%	4.34%	-6.93%	-32.21%	74.57%	-18.63%	-	-
Horiz. %	103.16%	93.51%	89.61%	96.29%	142.05%	81.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,202,943	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.30%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.30%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	210,369	210,774	143,297	145,007	36,294	72,517	108,859	11.59%
YoY %	-0.19%	47.09%	-1.18%	299.53%	-49.95%	-33.38%	-	-
Horiz. %	193.25%	193.62%	131.64%	133.21%	33.34%	66.62%	100.00%	-
Div Payout %	68.86%	914.42%	9,774.74%	77.80%	50.91%	30.11%	973.00%	-
YoY %	-92.47%	-90.65%	12,463.93%	52.82%	69.08%	-96.91%	-	-
Horiz. %	7.08%	93.98%	1,004.60%	8.00%	5.23%	3.09%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	10,202,943	9,836,125	10,066,664	10,005,502	9,618,048	9,536,001	9,507,036	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.30%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.30%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,678	0.08%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.19%	-	-
Horiz. %	100.52%	100.52%	100.46%	100.34%	100.29%	100.19%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	18.72%	2.31%	-0.79%	16.63%	3.80%	19.14%	0.89%	-
YoY %	710.39%	392.41%	-104.75%	337.63%	-80.15%	2,050.56%	-	-
Horiz. %	2,103.37%	259.55%	-88.76%	1,868.54%	426.97%	2,150.56%	100.00%	-
ROE	2.99%	0.23%	0.01%	1.86%	0.74%	2.53%	0.12%	-
YoY %	1,200.00%	2,200.00%	-99.46%	151.35%	-70.75%	2,008.33%	-	-
Horiz. %	2,491.67%	191.67%	8.33%	1,550.00%	616.67%	2,108.33%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	50.18	37.77	34.40	44.17	56.40	38.47	38.54	4.49%
YoY %	32.86%	9.80%	-22.12%	-21.68%	46.61%	-0.18%	-	-
Horiz. %	130.20%	98.00%	89.26%	114.61%	146.34%	99.82%	100.00%	-
EPS	8.71	0.66	0.04	5.14	1.96	6.64	0.31	74.26%
YoY %	1,219.70%	1,550.00%	-99.22%	162.24%	-70.48%	2,041.94%	-	-
Horiz. %	2,809.68%	212.90%	12.90%	1,658.06%	632.26%	2,141.94%	100.00%	-
DPS	6.00	6.00	4.00	4.00	1.00	2.00	3.00	12.23%
YoY %	0.00%	50.00%	0.00%	300.00%	-50.00%	-33.33%	-	-
Horiz. %	200.00%	200.00%	133.33%	133.33%	33.33%	66.67%	100.00%	-
NAPS	2.91	2.80	2.81	2.76	2.65	2.63	2.62	1.76%
YoY %	3.93%	-0.36%	1.81%	4.15%	0.76%	0.38%	-	-
Horiz. %	111.07%	106.87%	107.25%	105.34%	101.15%	100.38%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,645,488
RPS	50.26	37.90	35.21	45.74	58.47	39.85	39.95	3.89%
YoY %	32.61%	7.64%	-23.02%	-21.77%	46.73%	-0.25%	-	-
Horiz. %	125.81%	94.87%	88.14%	114.49%	146.36%	99.75%	100.00%	-
EPS	8.73	0.66	0.04	5.32	2.04	6.88	0.32	73.41%
YoY %	1,222.73%	1,550.00%	-99.25%	160.78%	-70.35%	2,050.00%	-	-
Horiz. %	2,728.12%	206.25%	12.50%	1,662.50%	637.50%	2,150.00%	100.00%	-
DPS	6.01	6.02	4.09	4.14	1.04	2.07	3.11	11.59%
YoY %	-0.17%	47.19%	-1.21%	298.08%	-49.76%	-33.44%	-	-
Horiz. %	193.25%	193.57%	131.51%	133.12%	33.44%	66.56%	100.00%	-
NAPS	2.9146	2.8098	2.8757	2.8582	2.7475	2.7241	2.7158	1.18%
YoY %	3.73%	-2.29%	0.61%	4.03%	0.86%	0.31%	-	-
Horiz. %	107.32%	103.46%	105.89%	105.24%	101.17%	100.31%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.43	1.60	1.67	1.69	1.59	2.22	2.68	-
P/RPS	4.84	4.24	4.85	3.83	2.82	5.77	6.95	-5.84%
YoY %	14.15%	-12.58%	26.63%	35.82%	-51.13%	-16.98%	-	-
Horiz. %	69.64%	61.01%	69.78%	55.11%	40.58%	83.02%	100.00%	-
P/EPS	27.89	243.85	4,080.95	32.87	80.94	33.43	869.21	-43.59%
YoY %	-88.56%	-94.02%	12,315.42%	-59.39%	142.12%	-96.15%	-	-
Horiz. %	3.21%	28.05%	469.50%	3.78%	9.31%	3.85%	100.00%	-
EY	3.59	0.41	0.02	3.04	1.24	2.99	0.12	76.10%
YoY %	775.61%	1,950.00%	-99.34%	145.16%	-58.53%	2,391.67%	-	-
Horiz. %	2,991.67%	341.67%	16.67%	2,533.33%	1,033.33%	2,491.67%	100.00%	-
DY	2.47	3.75	2.40	2.37	0.63	0.90	1.12	14.07%
YoY %	-34.13%	56.25%	1.27%	276.19%	-30.00%	-19.64%	-	-
Horiz. %	220.54%	334.82%	214.29%	211.61%	56.25%	80.36%	100.00%	-
P/NAPS	0.84	0.57	0.59	0.61	0.60	0.84	1.02	-3.18%
YoY %	47.37%	-3.39%	-3.28%	1.67%	-28.57%	-17.65%	-	-
Horiz. %	82.35%	55.88%	57.84%	59.80%	58.82%	82.35%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	29/05/23	27/05/22	27/05/21	26/06/20	29/05/19	30/05/18	-
Price	2.54	1.57	1.80	1.71	1.80	2.01	1.84	-
P/RPS	5.06	4.16	5.23	3.87	3.19	5.22	4.77	0.98%
YoY %	21.63%	-20.46%	35.14%	21.32%	-38.89%	9.43%	-	-
Horiz. %	106.08%	87.21%	109.64%	81.13%	66.88%	109.43%	100.00%	-
P/EPS	29.15	239.27	4,398.63	33.26	91.63	30.26	596.77	-39.51%
YoY %	-87.82%	-94.56%	13,124.98%	-63.70%	202.81%	-94.93%	-	-
Horiz. %	4.88%	40.09%	737.07%	5.57%	15.35%	5.07%	100.00%	-
EY	3.43	0.42	0.02	3.01	1.09	3.30	0.17	64.92%
YoY %	716.67%	2,000.00%	-99.34%	176.15%	-66.97%	1,841.18%	-	-
Horiz. %	2,017.65%	247.06%	11.76%	1,770.59%	641.18%	1,941.18%	100.00%	-
DY	2.36	3.82	2.22	2.34	0.56	1.00	1.63	6.35%
YoY %	-38.22%	72.07%	-5.13%	317.86%	-44.00%	-38.65%	-	-
Horiz. %	144.79%	234.36%	136.20%	143.56%	34.36%	61.35%	100.00%	-
P/NAPS	0.87	0.56	0.64	0.62	0.68	0.76	0.70	3.68%
YoY %	55.36%	-12.50%	3.23%	-8.82%	-10.53%	8.57%	-	-
Horiz. %	124.29%	80.00%	91.43%	88.57%	97.14%	108.57%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos