[JHM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -6.52%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 348,148 345,871 355,768 363,750 347,128 323,723 296,565 11.31%
PBT 23,879 26,529 36,366 48,472 45,652 44,873 43,054 -32.56%
Tax -12,746 -12,487 -14,424 -15,907 -10,598 -10,076 -8,747 28.62%
NP 11,133 14,042 21,942 32,565 35,054 34,797 34,307 -52.87%
-
NP to SH 11,618 14,673 22,577 33,271 35,590 35,139 34,491 -51.68%
-
Tax Rate 53.38% 47.07% 39.66% 32.82% 23.21% 22.45% 20.32% -
Total Cost 337,015 331,829 333,826 331,185 312,074 288,926 262,258 18.25%
-
Net Worth 315,119 309,059 284,917 267,647 267,647 262,071 250,919 16.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,119 309,059 284,917 267,647 267,647 262,071 250,919 16.45%
NOSH 606,000 606,000 606,000 557,600 557,600 557,600 557,600 5.72%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.20% 4.06% 6.17% 8.95% 10.10% 10.75% 11.57% -
ROE 3.69% 4.75% 7.92% 12.43% 13.30% 13.41% 13.75% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.45 57.07 63.68 65.23 62.25 58.06 53.19 5.28%
EPS 1.92 2.42 4.04 5.97 6.38 6.30 6.19 -54.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.48 0.48 0.47 0.45 10.14%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.45 57.07 58.71 60.02 57.28 53.42 48.94 11.31%
EPS 1.92 2.42 3.73 5.49 5.87 5.80 5.69 -51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.4702 0.4417 0.4417 0.4325 0.4141 16.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.745 0.84 0.74 1.03 1.19 1.33 1.73 -
P/RPS 1.30 1.47 1.16 1.58 1.91 2.29 3.25 -45.80%
P/EPS 38.86 34.69 18.31 17.26 18.64 21.10 27.97 24.58%
EY 2.57 2.88 5.46 5.79 5.36 4.74 3.58 -19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.65 1.45 2.15 2.48 2.83 3.84 -48.33%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 30/05/22 25/02/22 -
Price 0.77 0.735 0.765 0.765 1.26 1.27 1.49 -
P/RPS 1.34 1.29 1.20 1.17 2.02 2.19 2.80 -38.89%
P/EPS 40.16 30.36 18.93 12.82 19.74 20.15 24.09 40.72%
EY 2.49 3.29 5.28 7.80 5.07 4.96 4.15 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.44 1.50 1.59 2.63 2.70 3.31 -41.61%

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