[JHM] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.46%
YoY- 240.43%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 100,012 94,756 59,217 69,738 72,854 76,237 78,072 17.96%
PBT 12,681 16,558 4,278 11,356 10,862 10,884 8,044 35.49%
Tax -3,182 -3,799 -1,059 -2,036 -1,853 -2,843 -2,723 10.95%
NP 9,499 12,759 3,219 9,320 9,009 8,041 5,321 47.21%
-
NP to SH 9,657 12,912 3,249 9,321 9,009 8,041 5,321 48.84%
-
Tax Rate 25.09% 22.94% 24.75% 17.93% 17.06% 26.12% 33.85% -
Total Cost 90,513 81,997 55,998 60,418 63,845 68,196 72,751 15.69%
-
Net Worth 262,071 250,919 239,768 234,191 223,040 217,463 211,887 15.23%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 2,788 2,788 -
Div Payout % - - - - - 34.67% 52.40% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 262,071 250,919 239,768 234,191 223,040 217,463 211,887 15.23%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.50% 13.47% 5.44% 13.36% 12.37% 10.55% 6.82% -
ROE 3.68% 5.15% 1.36% 3.98% 4.04% 3.70% 2.51% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 17.94 16.99 10.62 12.51 13.07 13.67 14.00 17.99%
EPS 1.73 2.32 0.58 1.67 1.62 1.44 0.95 49.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.47 0.45 0.43 0.42 0.40 0.39 0.38 15.23%
Adjusted Per Share Value based on latest NOSH - 557,600
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.53 15.66 9.79 11.53 12.04 12.60 12.90 17.99%
EPS 1.60 2.13 0.54 1.54 1.49 1.33 0.88 49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.46 -
NAPS 0.4332 0.4148 0.3963 0.3871 0.3687 0.3595 0.3502 15.24%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.33 1.73 1.84 1.85 1.90 1.91 1.69 -
P/RPS 7.42 10.18 17.33 14.79 14.54 13.97 12.07 -27.72%
P/EPS 76.79 74.71 315.78 110.67 117.60 132.45 177.10 -42.74%
EY 1.30 1.34 0.32 0.90 0.85 0.76 0.56 75.41%
DY 0.00 0.00 0.00 0.00 0.00 0.26 0.30 -
P/NAPS 2.83 3.84 4.28 4.40 4.75 4.90 4.45 -26.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 26/11/21 22/09/21 24/06/21 26/02/21 26/11/20 -
Price 1.27 1.50 1.67 2.03 1.79 2.32 1.88 -
P/RPS 7.08 8.83 15.73 16.23 13.70 16.97 13.43 -34.76%
P/EPS 73.33 64.78 286.61 121.44 110.79 160.88 197.01 -48.28%
EY 1.36 1.54 0.35 0.82 0.90 0.62 0.51 92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.27 -
P/NAPS 2.70 3.33 3.88 4.83 4.48 5.95 4.95 -33.26%

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