[JHM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.73%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 193,155 100,012 296,565 201,809 142,592 72,854 250,970 -16.05%
PBT 24,816 12,681 43,054 26,496 22,218 10,862 29,542 -11.00%
Tax -5,740 -3,182 -8,747 -4,948 -3,889 -1,853 -8,156 -20.93%
NP 19,076 9,499 34,307 21,548 18,329 9,009 21,386 -7.35%
-
NP to SH 19,429 9,657 34,491 21,579 18,330 9,009 21,387 -6.21%
-
Tax Rate 23.13% 25.09% 20.32% 18.67% 17.50% 17.06% 27.61% -
Total Cost 174,079 90,513 262,258 180,261 124,263 63,845 229,584 -16.89%
-
Net Worth 267,647 262,071 250,919 239,768 234,191 223,040 217,463 14.89%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 5,576 -
Div Payout % - - - - - - 26.07% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 267,647 262,071 250,919 239,768 234,191 223,040 217,463 14.89%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.88% 9.50% 11.57% 10.68% 12.85% 12.37% 8.52% -
ROE 7.26% 3.68% 13.75% 9.00% 7.83% 4.04% 9.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 34.64 17.94 53.19 36.19 25.57 13.07 45.01 -16.05%
EPS 3.48 1.73 6.19 3.87 3.29 1.62 3.84 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.48 0.47 0.45 0.43 0.42 0.40 0.39 14.89%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.93 16.53 49.02 33.36 23.57 12.04 41.48 -16.04%
EPS 3.21 1.60 5.70 3.57 3.03 1.49 3.54 -6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
NAPS 0.4424 0.4332 0.4148 0.3963 0.3871 0.3687 0.3595 14.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.19 1.33 1.73 1.84 1.85 1.90 1.91 -
P/RPS 3.44 7.42 3.25 5.08 7.23 14.54 4.24 -13.04%
P/EPS 34.15 76.79 27.97 47.55 56.28 117.60 49.80 -22.29%
EY 2.93 1.30 3.58 2.10 1.78 0.85 2.01 28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
P/NAPS 2.48 2.83 3.84 4.28 4.40 4.75 4.90 -36.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 24/06/21 26/02/21 -
Price 1.26 1.27 1.50 1.67 2.03 1.79 2.32 -
P/RPS 3.64 7.08 2.82 4.61 7.94 13.70 5.15 -20.70%
P/EPS 36.16 73.33 24.25 43.15 61.75 110.79 60.49 -29.10%
EY 2.77 1.36 4.12 2.32 1.62 0.90 1.65 41.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
P/NAPS 2.63 2.70 3.33 3.88 4.83 4.48 5.95 -42.06%

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