[IJM] YoY TTM Result on 30-Sep-2021 [#2]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 106.79%
YoY- 362.42%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,112,034 4,645,185 5,494,503 5,795,826 6,019,965 5,718,310 6,327,981 -3.49%
PBT 674,137 407,474 698,246 514,985 766,539 388,642 955,605 -5.64%
Tax -327,274 -211,585 555,524 -178,755 -233,790 -193,563 -241,091 5.22%
NP 346,863 195,889 1,253,770 336,230 532,749 195,079 714,514 -11.34%
-
NP to SH 292,168 160,342 1,025,876 221,850 463,760 197,234 611,619 -11.58%
-
Tax Rate 48.55% 51.93% -79.56% 34.71% 30.50% 49.80% 25.23% -
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%
-
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%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 280,903 213,799 759,344 108,910 145,106 181,557 271,076 0.59%
Div Payout % 96.14% 133.34% 74.02% 49.09% 31.29% 92.05% 44.32% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
NOSH 3,647,566 3,647,566 3,645,488 3,641,119 3,639,288 3,635,687 3,622,941 0.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.79% 4.22% 22.82% 5.80% 8.85% 3.41% 11.29% -
ROE 2.97% 1.62% 9.66% 2.29% 4.82% 2.14% 6.42% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 145.79 131.77 152.04 159.63 165.86 157.32 174.66 -2.96%
EPS 8.33 4.55 28.39 6.11 12.78 5.43 16.88 -11.09%
DPS 8.00 6.07 21.00 3.00 4.00 5.00 7.50 1.08%
NAPS 2.81 2.80 2.94 2.67 2.65 2.54 2.63 1.10%
Adjusted Per Share Value based on latest NOSH - 3,645,488
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 140.15 127.35 150.63 158.90 165.04 156.77 173.49 -3.49%
EPS 8.01 4.40 28.12 6.08 12.71 5.41 16.77 -11.58%
DPS 7.70 5.86 20.82 2.99 3.98 4.98 7.43 0.59%
NAPS 2.7013 2.706 2.9127 2.6577 2.6368 2.5312 2.6122 0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 22.32 36.71 6.38 23.57 17.14 33.17 19.55 2.23%
EY 4.48 2.72 15.68 4.24 5.83 3.01 5.12 -2.19%
DY 4.30 3.63 11.60 2.08 1.83 2.78 2.27 11.22%
P/NAPS 0.66 0.60 0.62 0.54 0.83 0.71 1.25 -10.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 21.72 34.74 6.31 26.19 16.36 33.54 18.19 2.99%
EY 4.60 2.88 15.86 3.82 6.11 2.98 5.50 -2.93%
DY 4.42 3.84 11.73 1.87 1.91 2.75 2.44 10.40%
P/NAPS 0.64 0.56 0.61 0.60 0.79 0.72 1.17 -9.56%

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