[IJM] YoY TTM Result on 30-Sep-2020 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- 15.28%

YoY- -52.16%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	5,112,034	4,645,185	5,494,503	5,795,826	6,019,965	5,718,310	6,327,981	-3.49%
YoY %	10.05%	-15.46%	-5.20%	-3.72%	5.28%	-9.63%	-	-
Horiz. %	80.78%	73.41%	86.83%	91.59%	95.13%	90.37%	100.00%	-
PBT	674,137	407,474	698,246	514,985	766,539	388,642	955,605	-5.64%
YoY %	65.44%	-41.64%	35.59%	-32.82%	97.24%	-59.33%	-	-
Horiz. %	70.55%	42.64%	73.07%	53.89%	80.22%	40.67%	100.00%	-
Tax	-327,274	-211,585	555,524	-178,755	-233,790	-193,563	-241,091	5.22%
YoY %	-54.68%	-138.09%	410.77%	23.54%	-20.78%	19.71%	-	-
Horiz. %	135.75%	87.76%	-230.42%	74.14%	96.97%	80.29%	100.00%	-
NP	346,863	195,889	1,253,770	336,230	532,749	195,079	714,514	-11.34%
YoY %	77.07%	-84.38%	272.89%	-36.89%	173.09%	-72.70%	-	-
Horiz. %	48.55%	27.42%	175.47%	47.06%	74.56%	27.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,168	160,342	1,025,876	221,850	463,760	197,234	611,619	-11.58%
YoY %	82.22%	-84.37%	362.42%	-52.16%	135.13%	-67.75%	-	-
Horiz. %	47.77%	26.22%	167.73%	36.27%	75.82%	32.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.55%	51.93%	-79.56%	34.71%	30.50%	49.80%	25.23%	-
YoY %	-6.51%	165.27%	-329.21%	13.80%	-38.76%	97.38%	-	-
Horiz. %	192.43%	205.83%	-315.34%	137.57%	120.89%	197.38%	100.00%	-
Total Cost	4,765,171	4,449,296	4,240,733	5,459,596	5,487,216	5,523,231	5,613,467	-2.69%
YoY %	7.10%	4.92%	-22.33%	-0.50%	-0.65%	-1.61%	-	-
Horiz. %	84.89%	79.26%	75.55%	97.26%	97.75%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	9,528,335	0.56%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.10%	-	-
Horiz. %	103.41%	103.59%	111.50%	101.74%	100.94%	96.90%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	280,903	213,799	759,344	108,910	145,106	181,557	271,076	0.59%
YoY %	31.39%	-71.84%	597.22%	-24.94%	-20.08%	-33.02%	-	-
Horiz. %	103.63%	78.87%	280.12%	40.18%	53.53%	66.98%	100.00%	-
Div Payout %	96.14%	133.34%	74.02%	49.09%	31.29%	92.05%	44.32%	-
YoY %	-27.90%	80.14%	50.78%	56.89%	-66.01%	107.69%	-	-
Horiz. %	216.92%	300.86%	167.01%	110.76%	70.60%	207.69%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	9,853,200	9,870,265	10,624,425	9,694,249	9,618,040	9,232,623	9,528,335	0.56%
YoY %	-0.17%	-7.10%	9.60%	0.79%	4.17%	-3.10%	-	-
Horiz. %	103.41%	103.59%	111.50%	101.74%	100.94%	96.90%	100.00%	-
NOSH	3,647,566	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,622,941	0.11%
YoY %	0.00%	0.06%	0.12%	0.05%	0.10%	0.35%	-	-
Horiz. %	100.68%	100.68%	100.62%	100.50%	100.45%	100.35%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	6.79%	4.22%	22.82%	5.80%	8.85%	3.41%	11.29%	-
YoY %	60.90%	-81.51%	293.45%	-34.46%	159.53%	-69.80%	-	-
Horiz. %	60.14%	37.38%	202.13%	51.37%	78.39%	30.20%	100.00%	-
ROE	2.97%	1.62%	9.66%	2.29%	4.82%	2.14%	6.42%	-
YoY %	83.33%	-83.23%	321.83%	-52.49%	125.23%	-66.67%	-	-
Horiz. %	46.26%	25.23%	150.47%	35.67%	75.08%	33.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	145.79	131.77	152.04	159.63	165.86	157.32	174.66	-2.96%
YoY %	10.64%	-13.33%	-4.75%	-3.76%	5.43%	-9.93%	-	-
Horiz. %	83.47%	75.44%	87.05%	91.39%	94.96%	90.07%	100.00%	-
EPS	8.33	4.55	28.39	6.11	12.78	5.43	16.88	-11.09%
YoY %	83.08%	-83.97%	364.65%	-52.19%	135.36%	-67.83%	-	-
Horiz. %	49.35%	26.95%	168.19%	36.20%	75.71%	32.17%	100.00%	-
DPS	8.00	6.07	21.00	3.00	4.00	5.00	7.50	1.08%
YoY %	31.80%	-71.10%	600.00%	-25.00%	-20.00%	-33.33%	-	-
Horiz. %	106.67%	80.93%	280.00%	40.00%	53.33%	66.67%	100.00%	-
NAPS	2.81	2.80	2.94	2.67	2.65	2.54	2.63	1.10%
YoY %	0.36%	-4.76%	10.11%	0.75%	4.33%	-3.42%	-	-
Horiz. %	106.84%	106.46%	111.79%	101.52%	100.76%	96.58%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,641,119
RPS	140.15	127.35	150.63	158.90	165.04	156.77	173.49	-3.49%
YoY %	10.05%	-15.46%	-5.20%	-3.72%	5.28%	-9.64%	-	-
Horiz. %	80.78%	73.40%	86.82%	91.59%	95.13%	90.36%	100.00%	-
EPS	8.01	4.40	28.12	6.08	12.71	5.41	16.77	-11.58%
YoY %	82.05%	-84.35%	362.50%	-52.16%	134.94%	-67.74%	-	-
Horiz. %	47.76%	26.24%	167.68%	36.26%	75.79%	32.26%	100.00%	-
DPS	7.70	5.86	20.82	2.99	3.98	4.98	7.43	0.59%
YoY %	31.40%	-71.85%	596.32%	-24.87%	-20.08%	-32.97%	-	-
Horiz. %	103.63%	78.87%	280.22%	40.24%	53.57%	67.03%	100.00%	-
NAPS	2.7013	2.706	2.9127	2.6577	2.6368	2.5312	2.6122	0.56%
YoY %	-0.17%	-7.10%	9.59%	0.79%	4.17%	-3.10%	-	-
Horiz. %	103.41%	103.59%	111.50%	101.74%	100.94%	96.90%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.86	1.67	1.81	1.44	2.19	1.80	3.30	-
P/RPS	1.28	1.27	1.19	0.90	1.32	1.14	1.89	-6.28%
YoY %	0.79%	6.72%	32.22%	-31.82%	15.79%	-39.68%	-	-
Horiz. %	67.72%	67.20%	62.96%	47.62%	69.84%	60.32%	100.00%	-
P/EPS	22.32	36.71	6.38	23.57	17.14	33.17	19.55	2.23%
YoY %	-39.20%	475.39%	-72.93%	37.51%	-48.33%	69.67%	-	-
Horiz. %	114.17%	187.77%	32.63%	120.56%	87.67%	169.67%	100.00%	-
EY	4.48	2.72	15.68	4.24	5.83	3.01	5.12	-2.19%
YoY %	64.71%	-82.65%	269.81%	-27.27%	93.69%	-41.21%	-	-
Horiz. %	87.50%	53.12%	306.25%	82.81%	113.87%	58.79%	100.00%	-
DY	4.30	3.63	11.60	2.08	1.83	2.78	2.27	11.22%
YoY %	18.46%	-68.71%	457.69%	13.66%	-34.17%	22.47%	-	-
Horiz. %	189.43%	159.91%	511.01%	91.63%	80.62%	122.47%	100.00%	-
P/NAPS	0.66	0.60	0.62	0.54	0.83	0.71	1.25	-10.09%
YoY %	10.00%	-3.23%	14.81%	-34.94%	16.90%	-43.20%	-	-
Horiz. %	52.80%	48.00%	49.60%	43.20%	66.40%	56.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	25/11/22	29/11/21	25/11/20	26/11/19	26/11/18	28/11/17	-
Price	1.81	1.58	1.79	1.60	2.09	1.82	3.07	-
P/RPS	1.24	1.20	1.18	1.00	1.26	1.16	1.76	-5.66%
YoY %	3.33%	1.69%	18.00%	-20.63%	8.62%	-34.09%	-	-
Horiz. %	70.45%	68.18%	67.05%	56.82%	71.59%	65.91%	100.00%	-
P/EPS	21.72	34.74	6.31	26.19	16.36	33.54	18.19	2.99%
YoY %	-37.48%	450.55%	-75.91%	60.09%	-51.22%	84.39%	-	-
Horiz. %	119.41%	190.98%	34.69%	143.98%	89.94%	184.39%	100.00%	-
EY	4.60	2.88	15.86	3.82	6.11	2.98	5.50	-2.93%
YoY %	59.72%	-81.84%	315.18%	-37.48%	105.03%	-45.82%	-	-
Horiz. %	83.64%	52.36%	288.36%	69.45%	111.09%	54.18%	100.00%	-
DY	4.42	3.84	11.73	1.87	1.91	2.75	2.44	10.40%
YoY %	15.10%	-67.26%	527.27%	-2.09%	-30.55%	12.70%	-	-
Horiz. %	181.15%	157.38%	480.74%	76.64%	78.28%	112.70%	100.00%	-
P/NAPS	0.64	0.56	0.61	0.60	0.79	0.72	1.17	-9.56%
YoY %	14.29%	-8.20%	1.67%	-24.05%	9.72%	-38.46%	-	-
Horiz. %	54.70%	47.86%	52.14%	51.28%	67.52%	61.54%	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