[JHM] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -68.94%
YoY- -81.85%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 310,726 354,202 371,070 360,460 355,768 358,658 386,310 -13.47%
PBT 19,972 26,204 24,658 11,376 36,366 42,552 49,632 -45.40%
Tax -5,678 -8,002 -8,124 -4,980 -14,424 -16,144 -11,480 -37.37%
NP 14,294 18,201 16,534 6,396 21,942 26,408 38,152 -47.93%
-
NP to SH 14,497 18,472 16,940 7,012 22,577 27,145 38,858 -48.08%
-
Tax Rate 28.43% 30.54% 32.95% 43.78% 39.66% 37.94% 23.13% -
Total Cost 296,432 336,001 354,536 354,064 333,826 332,250 348,158 -10.14%
-
Net Worth 321,179 321,179 315,119 309,059 284,917 267,647 267,647 12.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 321,179 321,179 315,119 309,059 284,917 267,647 267,647 12.88%
NOSH 606,000 606,000 606,000 606,000 606,000 557,600 557,600 5.69%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.60% 5.14% 4.46% 1.77% 6.17% 7.36% 9.88% -
ROE 4.51% 5.75% 5.38% 2.27% 7.92% 10.14% 14.52% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.27 58.45 61.23 59.48 63.68 64.32 69.28 -18.13%
EPS 2.39 3.05 2.80 1.16 4.04 4.87 6.96 -50.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.51 0.51 0.48 0.48 6.80%
Adjusted Per Share Value based on latest NOSH - 606,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.36 58.55 61.34 59.58 58.81 59.28 63.85 -13.47%
EPS 2.40 3.05 2.80 1.16 3.73 4.49 6.42 -48.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.5309 0.5209 0.5109 0.471 0.4424 0.4424 12.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.72 0.78 0.745 0.84 0.74 1.03 1.19 -
P/RPS 1.40 1.33 1.22 1.41 1.16 1.60 1.72 -12.79%
P/EPS 30.10 25.59 26.65 72.60 18.31 21.16 17.08 45.74%
EY 3.32 3.91 3.75 1.38 5.46 4.73 5.86 -31.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.47 1.43 1.65 1.45 2.15 2.48 -32.92%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 -
Price 0.695 0.745 0.77 0.735 0.765 0.765 1.26 -
P/RPS 1.36 1.27 1.26 1.24 1.20 1.19 1.82 -17.60%
P/EPS 29.05 24.44 27.55 63.52 18.93 15.71 18.08 37.06%
EY 3.44 4.09 3.63 1.57 5.28 6.36 5.53 -27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.41 1.48 1.44 1.50 1.59 2.63 -37.08%

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