[JHM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -16.83%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 354,202 371,070 360,460 355,768 358,658 386,310 400,048 -7.78%
PBT 26,204 24,658 11,376 36,366 42,552 49,632 50,724 -35.59%
Tax -8,002 -8,124 -4,980 -14,424 -16,144 -11,480 -12,728 -26.59%
NP 18,201 16,534 6,396 21,942 26,408 38,152 37,996 -38.75%
-
NP to SH 18,472 16,940 7,012 22,577 27,145 38,858 38,628 -38.82%
-
Tax Rate 30.54% 32.95% 43.78% 39.66% 37.94% 23.13% 25.09% -
Total Cost 336,001 354,536 354,064 333,826 332,250 348,158 362,052 -4.85%
-
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
NOSH 606,000 606,000 606,000 606,000 557,600 557,600 557,600 5.70%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.14% 4.46% 1.77% 6.17% 7.36% 9.88% 9.50% -
ROE 5.75% 5.38% 2.27% 7.92% 10.14% 14.52% 14.74% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 58.45 61.23 59.48 63.68 64.32 69.28 71.74 -12.75%
EPS 3.05 2.80 1.16 4.04 4.87 6.96 6.92 -42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.48 0.48 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 606,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 58.55 61.34 59.58 58.81 59.28 63.85 66.13 -7.78%
EPS 3.05 2.80 1.16 3.73 4.49 6.42 6.38 -38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.5209 0.5109 0.471 0.4424 0.4424 0.4332 14.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.78 0.745 0.84 0.74 1.03 1.19 1.33 -
P/RPS 1.33 1.22 1.41 1.16 1.60 1.72 1.85 -19.73%
P/EPS 25.59 26.65 72.60 18.31 21.16 17.08 19.20 21.08%
EY 3.91 3.75 1.38 5.46 4.73 5.86 5.21 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.65 1.45 2.15 2.48 2.83 -35.35%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 30/05/22 -
Price 0.745 0.77 0.735 0.765 0.765 1.26 1.27 -
P/RPS 1.27 1.26 1.24 1.20 1.19 1.82 1.77 -19.83%
P/EPS 24.44 27.55 63.52 18.93 15.71 18.08 18.33 21.12%
EY 4.09 3.63 1.57 5.28 6.36 5.53 5.45 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.48 1.44 1.50 1.59 2.63 2.70 -35.12%

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