[JHM] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -24.11%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 371,070 386,310 285,184 193,322 245,790 239,750 258,314 6.21%
PBT 24,658 49,632 44,436 21,228 40,890 36,056 41,712 -8.38%
Tax -8,124 -11,480 -7,778 -5,178 -9,726 -8,020 -10,222 -3.75%
NP 16,534 38,152 36,658 16,050 31,164 28,036 31,490 -10.17%
-
NP to SH 16,940 38,858 36,660 16,052 31,164 28,258 31,476 -9.80%
-
Tax Rate 32.95% 23.13% 17.50% 24.39% 23.79% 22.24% 24.51% -
Total Cost 354,536 348,158 248,526 177,272 214,626 211,714 226,824 7.72%
-
Net Worth 315,119 267,647 234,191 206,312 189,584 167,280 39,181 41.52%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 11,152 11,152 - -
Div Payout % - - - - 35.78% 39.46% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 315,119 267,647 234,191 206,312 189,584 167,280 39,181 41.52%
NOSH 606,000 557,600 557,600 557,600 557,600 557,600 130,605 29.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.46% 9.88% 12.85% 8.30% 12.68% 11.69% 12.19% -
ROE 5.38% 14.52% 15.65% 7.78% 16.44% 16.89% 80.33% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.23 69.28 51.14 34.67 44.08 43.00 197.78 -17.74%
EPS 2.80 6.96 6.58 2.88 5.58 5.90 24.10 -30.13%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.52 0.48 0.42 0.37 0.34 0.30 0.30 9.59%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.34 63.85 47.14 31.96 40.63 39.63 42.70 6.22%
EPS 2.80 6.42 6.06 2.65 5.15 4.67 5.20 -9.79%
DPS 0.00 0.00 0.00 0.00 1.84 1.84 0.00 -
NAPS 0.5209 0.4424 0.3871 0.341 0.3134 0.2765 0.0648 41.51%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.745 1.19 1.85 1.34 1.26 1.03 2.70 -
P/RPS 1.22 1.72 3.62 3.86 2.86 2.40 1.37 -1.91%
P/EPS 26.65 17.08 28.14 46.55 22.54 20.32 11.20 15.53%
EY 3.75 5.86 3.55 2.15 4.44 4.92 8.93 -13.45%
DY 0.00 0.00 0.00 0.00 1.59 1.94 0.00 -
P/NAPS 1.43 2.48 4.40 3.62 3.71 3.43 9.00 -26.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 26/08/22 22/09/21 26/08/20 23/08/19 23/08/18 30/08/17 -
Price 0.77 1.26 2.03 1.62 1.18 1.28 3.20 -
P/RPS 1.26 1.82 3.97 4.67 2.68 2.98 1.62 -4.10%
P/EPS 27.55 18.08 30.88 56.27 21.11 25.26 13.28 12.92%
EY 3.63 5.53 3.24 1.78 4.74 3.96 7.53 -11.44%
DY 0.00 0.00 0.00 0.00 1.69 1.56 0.00 -
P/NAPS 1.48 2.63 4.83 4.38 3.47 4.27 10.67 -28.04%

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