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

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
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,759,249 1,326,785 1,232,530 1,601,134 2,046,953 1,394,930 1,398,630 3.89%
PBT 366,799 155,250 68,800 246,192 96,566 331,622 77,656 29.50%
Tax -37,552 -124,667 -78,505 20,148 -18,702 -64,672 -65,250 -8.78%
NP 329,247 30,583 -9,705 266,340 77,864 266,950 12,406 72.62%
-
NP to SH 305,520 23,050 1,466 186,393 71,297 240,811 11,188 73.44%
-
Tax Rate 10.24% 80.30% 114.11% -8.18% 19.37% 19.50% 84.02% -
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%
-
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%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 210,369 210,774 143,297 145,007 36,294 72,517 108,859 11.59%
Div Payout % 68.86% 914.42% 9,774.74% 77.80% 50.91% 30.11% 973.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,628,678 0.08%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.72% 2.31% -0.79% 16.63% 3.80% 19.14% 0.89% -
ROE 2.99% 0.23% 0.01% 1.86% 0.74% 2.53% 0.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.18 37.77 34.40 44.17 56.40 38.47 38.54 4.49%
EPS 8.71 0.66 0.04 5.14 1.96 6.64 0.31 74.26%
DPS 6.00 6.00 4.00 4.00 1.00 2.00 3.00 12.23%
NAPS 2.91 2.80 2.81 2.76 2.65 2.63 2.62 1.76%
Adjusted Per Share Value based on latest NOSH - 3,645,488
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.23 36.37 33.79 43.90 56.12 38.24 38.34 3.89%
EPS 8.38 0.63 0.04 5.11 1.95 6.60 0.31 73.15%
DPS 5.77 5.78 3.93 3.98 1.00 1.99 2.98 11.63%
NAPS 2.7972 2.6966 2.7598 2.7431 2.6368 2.6143 2.6064 1.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 27.89 243.85 4,080.95 32.87 80.94 33.43 869.21 -43.59%
EY 3.59 0.41 0.02 3.04 1.24 2.99 0.12 76.10%
DY 2.47 3.75 2.40 2.37 0.63 0.90 1.12 14.07%
P/NAPS 0.84 0.57 0.59 0.61 0.60 0.84 1.02 -3.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 29.15 239.27 4,398.63 33.26 91.63 30.26 596.77 -39.51%
EY 3.43 0.42 0.02 3.01 1.09 3.30 0.17 64.92%
DY 2.36 3.82 2.22 2.34 0.56 1.00 1.63 6.35%
P/NAPS 0.87 0.56 0.64 0.62 0.68 0.76 0.70 3.68%

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