[JHM] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -32.14%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 352,426 348,148 345,871 355,768 363,750 347,128 323,723 5.82%
PBT 24,105 23,879 26,529 36,366 48,472 45,652 44,873 -33.89%
Tax -8,318 -12,746 -12,487 -14,424 -15,907 -10,598 -10,076 -11.98%
NP 15,787 11,133 14,042 21,942 32,565 35,054 34,797 -40.92%
-
NP to SH 16,072 11,618 14,673 22,577 33,271 35,590 35,139 -40.60%
-
Tax Rate 34.51% 53.38% 47.07% 39.66% 32.82% 23.21% 22.45% -
Total Cost 336,639 337,015 331,829 333,826 331,185 312,074 288,926 10.71%
-
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
NOSH 606,000 606,000 606,000 606,000 557,600 557,600 557,600 5.70%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.48% 3.20% 4.06% 6.17% 8.95% 10.10% 10.75% -
ROE 5.00% 3.69% 4.75% 7.92% 12.43% 13.30% 13.41% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 58.16 57.45 57.07 63.68 65.23 62.25 58.06 0.11%
EPS 2.65 1.92 2.42 4.04 5.97 6.38 6.30 -43.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.48 0.48 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 606,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 58.25 57.55 57.17 58.81 60.13 57.38 53.51 5.81%
EPS 2.66 1.92 2.43 3.73 5.50 5.88 5.81 -40.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.5209 0.5109 0.471 0.4424 0.4424 0.4332 14.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.78 0.745 0.84 0.74 1.03 1.19 1.33 -
P/RPS 1.34 1.30 1.47 1.16 1.58 1.91 2.29 -30.01%
P/EPS 29.41 38.86 34.69 18.31 17.26 18.64 21.10 24.75%
EY 3.40 2.57 2.88 5.46 5.79 5.36 4.74 -19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.65 1.45 2.15 2.48 2.83 -35.35%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 30/05/22 -
Price 0.745 0.77 0.735 0.765 0.765 1.26 1.27 -
P/RPS 1.28 1.34 1.29 1.20 1.17 2.02 2.19 -30.07%
P/EPS 28.09 40.16 30.36 18.93 12.82 19.74 20.15 24.76%
EY 3.56 2.49 3.29 5.28 7.80 5.07 4.96 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.48 1.44 1.50 1.59 2.63 2.70 -35.12%

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