[JHM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 19.88%
YoY- 61.27%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 358,658 386,310 400,048 296,565 269,078 285,184 291,416 14.83%
PBT 42,552 49,632 50,724 43,054 35,328 44,436 43,448 -1.37%
Tax -16,144 -11,480 -12,728 -8,747 -6,597 -7,778 -7,412 67.94%
NP 26,408 38,152 37,996 34,307 28,730 36,658 36,036 -18.70%
-
NP to SH 27,145 38,858 38,628 34,491 28,772 36,660 36,036 -17.19%
-
Tax Rate 37.94% 23.13% 25.09% 20.32% 18.67% 17.50% 17.06% -
Total Cost 332,250 348,158 362,052 262,258 240,348 248,526 255,380 19.15%
-
Net Worth 267,647 267,647 262,071 250,919 239,768 234,191 223,040 12.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 267,647 267,647 262,071 250,919 239,768 234,191 223,040 12.91%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.36% 9.88% 9.50% 11.57% 10.68% 12.85% 12.37% -
ROE 10.14% 14.52% 14.74% 13.75% 12.00% 15.65% 16.16% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.32 69.28 71.74 53.19 48.26 51.14 52.26 14.83%
EPS 4.87 6.96 6.92 6.19 5.16 6.58 6.48 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.45 0.43 0.42 0.40 12.91%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.28 63.85 66.13 49.02 44.48 47.14 48.17 14.82%
EPS 4.49 6.42 6.38 5.70 4.76 6.06 5.96 -17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4424 0.4424 0.4332 0.4148 0.3963 0.3871 0.3687 12.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 1.19 1.33 1.73 1.84 1.85 1.90 -
P/RPS 1.60 1.72 1.85 3.25 3.81 3.62 3.64 -42.15%
P/EPS 21.16 17.08 19.20 27.97 35.66 28.14 29.40 -19.67%
EY 4.73 5.86 5.21 3.58 2.80 3.55 3.40 24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.48 2.83 3.84 4.28 4.40 4.75 -41.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 24/06/21 -
Price 0.765 1.26 1.27 1.50 1.67 2.03 1.79 -
P/RPS 1.19 1.82 1.77 2.82 3.46 3.97 3.43 -50.59%
P/EPS 15.71 18.08 18.33 24.25 32.36 30.88 27.70 -31.45%
EY 6.36 5.53 5.45 4.12 3.09 3.24 3.61 45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.63 2.70 3.33 3.88 4.83 4.48 -49.84%

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