[IJM] YoY TTM Result on 31-Dec-2019 [#3] | Financial Results | I3investor

[IJM] YoY TTM Result on 31-Dec-2019 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Feb-2020

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2020

Quarter

31-Dec-2019 [#3]

Profit Trend

QoQ- -9.41%

YoY- 121.93%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
TTM Result
Revenue	4,478,230	5,049,299	6,068,689	5,953,078	5,659,361	6,297,636	5,563,071	-3.54%
YoY %	-11.31%	-16.80%	1.94%	5.19%	-10.14%	13.20%	-	-
Horiz. %	80.50%	90.76%	109.09%	107.01%	101.73%	113.20%	100.00%	-
PBT	396,578	578,360	629,929	752,821	393,522	927,115	769,641	-10.45%
YoY %	-31.43%	-8.19%	-16.32%	91.30%	-57.55%	20.46%	-	-
Horiz. %	51.53%	75.15%	81.85%	97.81%	51.13%	120.46%	100.00%	-
Tax	-225,270	582,889	-173,302	-235,549	-207,357	-251,590	-258,131	-2.24%
YoY %	-138.65%	436.34%	26.43%	-13.60%	17.58%	2.53%	-	-
Horiz. %	87.27%	-225.81%	67.14%	91.25%	80.33%	97.47%	100.00%	-
NP	171,308	1,161,249	456,627	517,272	186,165	675,525	511,510	-16.65%
YoY %	-85.25%	154.31%	-11.72%	177.86%	-72.44%	32.06%	-	-
Horiz. %	33.49%	227.02%	89.27%	101.13%	36.40%	132.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,691	979,817	316,582	420,104	189,293	574,625	462,004	-18.36%
YoY %	-86.05%	209.50%	-24.64%	121.93%	-67.06%	24.38%	-	-
Horiz. %	29.59%	212.08%	68.52%	90.93%	40.97%	124.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.80%	-100.78%	27.51%	31.29%	52.69%	27.14%	33.54%	-
YoY %	156.36%	-466.34%	-12.08%	-40.61%	94.14%	-19.08%	-	-
Horiz. %	169.35%	-300.48%	82.02%	93.29%	157.10%	80.92%	100.00%	-
Total Cost	4,306,922	3,888,050	5,612,062	5,435,806	5,473,196	5,622,111	5,051,561	-2.62%
YoY %	10.77%	-30.72%	3.24%	-0.68%	-2.65%	11.29%	-	-
Horiz. %	85.26%	76.97%	111.10%	107.61%	108.35%	111.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,811,051	10,082,959	9,804,461	9,581,753	9,343,717	9,506,339	9,151,805	1.16%
YoY %	-2.70%	2.84%	2.32%	2.55%	-1.71%	3.87%	-	-
Horiz. %	107.20%	110.17%	107.13%	104.70%	102.10%	103.87%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	213,799	759,344	108,910	145,106	181,557	271,076	357,776	-8.21%
YoY %	-71.84%	597.22%	-24.94%	-20.08%	-33.02%	-24.23%	-	-
Horiz. %	59.76%	212.24%	30.44%	40.56%	50.75%	75.77%	100.00%	-
Div Payout %	156.41%	77.50%	34.40%	34.54%	95.91%	47.17%	77.44%	-
YoY %	101.82%	125.29%	-0.41%	-63.99%	103.33%	-39.09%	-	-
Horiz. %	201.98%	100.08%	44.42%	44.60%	123.85%	60.91%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	9,811,051	10,082,959	9,804,461	9,581,753	9,343,717	9,506,339	9,151,805	1.16%
YoY %	-2.70%	2.84%	2.32%	2.55%	-1.71%	3.87%	-	-
Horiz. %	107.20%	110.17%	107.13%	104.70%	102.10%	103.87%	100.00%	-
NOSH	3,647,566	3,645,488	3,641,119	3,639,288	3,635,687	3,628,600	3,603,072	0.20%
YoY %	0.06%	0.12%	0.05%	0.10%	0.20%	0.71%	-	-
Horiz. %	101.23%	101.18%	101.06%	101.01%	100.91%	100.71%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	3.83%	23.00%	7.52%	8.69%	3.29%	10.73%	9.19%	-
YoY %	-83.35%	205.85%	-13.46%	164.13%	-69.34%	16.76%	-	-
Horiz. %	41.68%	250.27%	81.83%	94.56%	35.80%	116.76%	100.00%	-
ROE	1.39%	9.72%	3.23%	4.38%	2.03%	6.04%	5.05%	-
YoY %	-85.70%	200.93%	-26.26%	115.76%	-66.39%	19.60%	-	-
Horiz. %	27.52%	192.48%	63.96%	86.73%	40.20%	119.60%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	127.35	140.22	167.12	164.02	155.66	173.57	154.40	-3.15%
YoY %	-9.18%	-16.10%	1.89%	5.37%	-10.32%	12.42%	-	-
Horiz. %	82.48%	90.82%	108.24%	106.23%	100.82%	112.42%	100.00%	-
EPS	3.89	27.21	8.72	11.57	5.21	15.84	12.82	-18.01%
YoY %	-85.70%	212.04%	-24.63%	122.07%	-67.11%	23.56%	-	-
Horiz. %	30.34%	212.25%	68.02%	90.25%	40.64%	123.56%	100.00%	-
DPS	6.00	21.00	3.00	4.00	5.00	7.50	10.00	-8.15%
YoY %	-71.43%	600.00%	-25.00%	-20.00%	-33.33%	-25.00%	-	-
Horiz. %	60.00%	210.00%	30.00%	40.00%	50.00%	75.00%	100.00%	-
NAPS	2.79	2.80	2.70	2.64	2.57	2.62	2.54	1.57%
YoY %	-0.36%	3.70%	2.27%	2.72%	-1.91%	3.15%	-	-
Horiz. %	109.84%	110.24%	106.30%	103.94%	101.18%	103.15%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,639,288
RPS	122.77	138.43	166.38	163.21	155.15	172.65	152.51	-3.54%
YoY %	-11.31%	-16.80%	1.94%	5.19%	-10.14%	13.21%	-	-
Horiz. %	80.50%	90.77%	109.09%	107.02%	101.73%	113.21%	100.00%	-
EPS	3.75	26.86	8.68	11.52	5.19	15.75	12.67	-18.35%
YoY %	-86.04%	209.45%	-24.65%	121.97%	-67.05%	24.31%	-	-
Horiz. %	29.60%	212.00%	68.51%	90.92%	40.96%	124.31%	100.00%	-
DPS	5.86	20.82	2.99	3.98	4.98	7.43	9.81	-8.22%
YoY %	-71.85%	596.32%	-24.87%	-20.08%	-32.97%	-24.26%	-	-
Horiz. %	59.73%	212.23%	30.48%	40.57%	50.76%	75.74%	100.00%	-
NAPS	2.6898	2.7643	2.6879	2.6269	2.5616	2.6062	2.509	1.16%
YoY %	-2.70%	2.84%	2.32%	2.55%	-1.71%	3.87%	-	-
Horiz. %	107.21%	110.18%	107.13%	104.70%	102.10%	103.87%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	1.60	1.52	1.73	2.17	1.62	3.05	3.20	-
P/RPS	1.26	1.08	1.04	1.32	1.04	1.76	2.07	-7.93%
YoY %	16.67%	3.85%	-21.21%	26.92%	-40.91%	-14.98%	-	-
Horiz. %	60.87%	52.17%	50.24%	63.77%	50.24%	85.02%	100.00%	-
P/EPS	41.16	5.59	19.84	18.75	31.11	19.26	24.96	8.68%
YoY %	636.31%	-71.82%	5.81%	-39.73%	61.53%	-22.84%	-	-
Horiz. %	164.90%	22.40%	79.49%	75.12%	124.64%	77.16%	100.00%	-
EY	2.43	17.90	5.04	5.33	3.21	5.19	4.01	-8.00%
YoY %	-86.42%	255.16%	-5.44%	66.04%	-38.15%	29.43%	-	-
Horiz. %	60.60%	446.38%	125.69%	132.92%	80.05%	129.43%	100.00%	-
DY	3.75	13.82	1.73	1.84	3.09	2.46	3.13	3.05%
YoY %	-72.87%	698.84%	-5.98%	-40.45%	25.61%	-21.41%	-	-
Horiz. %	119.81%	441.53%	55.27%	58.79%	98.72%	78.59%	100.00%	-
P/NAPS	0.57	0.54	0.64	0.82	0.63	1.16	1.26	-12.37%
YoY %	5.56%	-15.62%	-21.95%	30.16%	-45.69%	-7.94%	-	-
Horiz. %	45.24%	42.86%	50.79%	65.08%	50.00%	92.06%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	24/02/22	25/02/21	25/02/20	26/02/19	27/02/18	23/02/17	-
Price	1.58	1.53	1.62	2.15	1.97	2.90	3.42	-
P/RPS	1.24	1.09	0.97	1.31	1.27	1.67	2.22	-9.24%
YoY %	13.76%	12.37%	-25.95%	3.15%	-23.95%	-24.77%	-	-
Horiz. %	55.86%	49.10%	43.69%	59.01%	57.21%	75.23%	100.00%	-
P/EPS	40.65	5.62	18.58	18.57	37.84	18.31	26.67	7.27%
YoY %	623.31%	-69.75%	0.05%	-50.92%	106.66%	-31.35%	-	-
Horiz. %	152.42%	21.07%	69.67%	69.63%	141.88%	68.65%	100.00%	-
EY	2.46	17.78	5.38	5.38	2.64	5.46	3.75	-6.78%
YoY %	-86.16%	230.48%	0.00%	103.79%	-51.65%	45.60%	-	-
Horiz. %	65.60%	474.13%	143.47%	143.47%	70.40%	145.60%	100.00%	-
DY	3.80	13.73	1.85	1.86	2.54	2.59	2.92	4.48%
YoY %	-72.32%	642.16%	-0.54%	-26.77%	-1.93%	-11.30%	-	-
Horiz. %	130.14%	470.21%	63.36%	63.70%	86.99%	88.70%	100.00%	-
P/NAPS	0.57	0.55	0.60	0.81	0.77	1.11	1.35	-13.37%
YoY %	3.64%	-8.33%	-25.93%	5.19%	-30.63%	-17.78%	-	-
Horiz. %	42.22%	40.74%	44.44%	60.00%	57.04%	82.22%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:50:00

ADX

5 Mins

SELL

2024-05-15 16:15:00

EMA 5

5 Mins

SELL

2024-05-15 16:10:00

EMA 5

10 Mins

SELL

2024-05-15 16:00:00

EMA 5

5 Mins

BUY

2024-05-15 15:50:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....