[JHM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 12.04%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 94,756 59,217 69,738 72,854 76,237 78,072 48,124 56.90%
PBT 16,558 4,278 11,356 10,862 10,884 8,044 4,242 147.29%
Tax -3,799 -1,059 -2,036 -1,853 -2,843 -2,723 -1,505 85.07%
NP 12,759 3,219 9,320 9,009 8,041 5,321 2,737 178.27%
-
NP to SH 12,912 3,249 9,321 9,009 8,041 5,321 2,738 180.42%
-
Tax Rate 22.94% 24.75% 17.93% 17.06% 26.12% 33.85% 35.48% -
Total Cost 81,997 55,998 60,418 63,845 68,196 72,751 45,387 48.17%
-
Net Worth 250,919 239,768 234,191 223,040 217,463 211,887 206,312 13.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 2,788 2,788 - -
Div Payout % - - - - 34.67% 52.40% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 250,919 239,768 234,191 223,040 217,463 211,887 206,312 13.89%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.47% 5.44% 13.36% 12.37% 10.55% 6.82% 5.69% -
ROE 5.15% 1.36% 3.98% 4.04% 3.70% 2.51% 1.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.99 10.62 12.51 13.07 13.67 14.00 8.63 56.88%
EPS 2.32 0.58 1.67 1.62 1.44 0.95 0.49 181.16%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.45 0.43 0.42 0.40 0.39 0.38 0.37 13.89%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.64 9.77 11.51 12.02 12.58 12.88 7.94 56.94%
EPS 2.13 0.54 1.54 1.49 1.33 0.88 0.45 181.11%
DPS 0.00 0.00 0.00 0.00 0.46 0.46 0.00 -
NAPS 0.4141 0.3957 0.3865 0.3681 0.3589 0.3497 0.3404 13.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.73 1.84 1.85 1.90 1.91 1.69 1.34 -
P/RPS 10.18 17.33 14.79 14.54 13.97 12.07 15.53 -24.48%
P/EPS 74.71 315.78 110.67 117.60 132.45 177.10 272.89 -57.73%
EY 1.34 0.32 0.90 0.85 0.76 0.56 0.37 135.27%
DY 0.00 0.00 0.00 0.00 0.26 0.30 0.00 -
P/NAPS 3.84 4.28 4.40 4.75 4.90 4.45 3.62 4.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 22/09/21 24/06/21 26/02/21 26/11/20 26/08/20 -
Price 1.50 1.67 2.03 1.79 2.32 1.88 1.62 -
P/RPS 8.83 15.73 16.23 13.70 16.97 13.43 18.77 -39.42%
P/EPS 64.78 286.61 121.44 110.79 160.88 197.01 329.92 -66.11%
EY 1.54 0.35 0.82 0.90 0.62 0.51 0.30 196.69%
DY 0.00 0.00 0.00 0.00 0.22 0.27 0.00 -
P/NAPS 3.33 3.88 4.83 4.48 5.95 4.95 4.38 -16.65%

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