[JHM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 4.64%
YoY- -35.79%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 310,726 265,652 185,535 90,115 355,768 268,994 193,155 37.17%
PBT 19,972 19,653 12,329 2,844 36,366 31,914 24,816 -13.44%
Tax -5,678 -6,002 -4,062 -1,245 -14,424 -12,108 -5,740 -0.71%
NP 14,294 13,651 8,267 1,599 21,942 19,806 19,076 -17.45%
-
NP to SH 14,497 13,854 8,470 1,753 22,577 20,359 19,429 -17.69%
-
Tax Rate 28.43% 30.54% 32.95% 43.78% 39.66% 37.94% 23.13% -
Total Cost 296,432 252,001 177,268 88,516 333,826 249,188 174,079 42.46%
-
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% 4.31% 2.69% 0.57% 7.92% 7.61% 7.26% -
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 43.84 30.62 14.87 63.68 48.24 34.64 29.78%
EPS 2.39 2.29 1.40 0.29 4.04 3.65 3.48 -22.10%
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 51.27 43.84 30.62 14.87 58.71 44.39 31.87 37.17%
EPS 2.39 2.29 1.40 0.29 3.73 3.36 3.21 -17.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.51 0.4702 0.4417 0.4417 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 1.78 2.43 5.65 1.16 2.14 3.44 -44.99%
P/EPS 30.10 34.12 53.30 290.38 18.31 28.21 34.15 -8.05%
EY 3.32 2.93 1.88 0.34 5.46 3.54 2.93 8.66%
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 1.70 2.51 4.94 1.20 1.59 3.64 -48.03%
P/EPS 29.05 32.59 55.09 254.08 18.93 20.95 36.16 -13.54%
EY 3.44 3.07 1.82 0.39 5.28 4.77 2.77 15.49%
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