[JHM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -30.57%
YoY- -36.96%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 250,970 232,977 193,322 194,148 256,792 249,198 245,790 1.39%
PBT 29,542 24,877 21,228 25,488 39,650 38,536 40,890 -19.40%
Tax -8,156 -7,082 -5,178 -4,336 -9,184 -8,226 -9,726 -11.02%
NP 21,386 17,794 16,050 21,152 30,466 30,309 31,164 -22.11%
-
NP to SH 21,387 17,796 16,052 21,152 30,466 30,309 31,164 -22.10%
-
Tax Rate 27.61% 28.47% 24.39% 17.01% 23.16% 21.35% 23.79% -
Total Cost 229,584 215,182 177,272 172,996 226,326 218,889 214,626 4.57%
-
Net Worth 217,463 211,887 206,312 206,312 200,736 195,159 189,584 9.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,576 3,717 - - 11,152 11,152 11,152 -36.87%
Div Payout % 26.07% 20.89% - - 36.60% 36.79% 35.78% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 217,463 211,887 206,312 206,312 200,736 195,159 189,584 9.53%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.52% 7.64% 8.30% 10.89% 11.86% 12.16% 12.68% -
ROE 9.83% 8.40% 7.78% 10.25% 15.18% 15.53% 16.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.01 41.78 34.67 34.82 46.05 44.69 44.08 1.39%
EPS 3.84 3.19 2.88 3.80 5.46 5.44 5.58 -21.96%
DPS 1.00 0.67 0.00 0.00 2.00 2.00 2.00 -36.87%
NAPS 0.39 0.38 0.37 0.37 0.36 0.35 0.34 9.53%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.48 38.51 31.96 32.09 42.45 41.19 40.63 1.38%
EPS 3.54 2.94 2.65 3.50 5.04 5.01 5.15 -22.02%
DPS 0.92 0.61 0.00 0.00 1.84 1.84 1.84 -36.87%
NAPS 0.3595 0.3502 0.341 0.341 0.3318 0.3226 0.3134 9.53%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.91 1.69 1.34 0.715 1.67 1.23 1.26 -
P/RPS 4.24 4.04 3.86 2.05 3.63 2.75 2.86 29.86%
P/EPS 49.80 52.95 46.55 18.85 30.56 22.63 22.54 69.22%
EY 2.01 1.89 2.15 5.31 3.27 4.42 4.44 -40.90%
DY 0.52 0.39 0.00 0.00 1.20 1.63 1.59 -52.37%
P/NAPS 4.90 4.45 3.62 1.93 4.64 3.51 3.71 20.27%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 26/08/20 19/06/20 26/02/20 28/11/19 23/08/19 -
Price 2.32 1.88 1.62 1.39 1.35 1.32 1.18 -
P/RPS 5.15 4.50 4.67 3.99 2.93 2.95 2.68 54.26%
P/EPS 60.49 58.91 56.27 36.64 24.71 24.28 21.11 101.09%
EY 1.65 1.70 1.78 2.73 4.05 4.12 4.74 -50.35%
DY 0.43 0.35 0.00 0.00 1.48 1.52 1.69 -59.67%
P/NAPS 5.95 4.95 4.38 3.76 3.75 3.77 3.47 43.02%

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