[JHM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -21.52%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 187,702 354,202 358,658 269,078 232,977 249,198 254,062 -4.91%
PBT -32,666 26,204 42,552 35,328 24,877 38,536 40,733 -
Tax -1,540 -8,002 -16,144 -6,597 -7,082 -8,226 -9,205 -25.74%
NP -34,206 18,201 26,408 28,730 17,794 30,309 31,528 -
-
NP to SH -34,205 18,472 27,145 28,772 17,796 30,309 31,676 -
-
Tax Rate - 30.54% 37.94% 18.67% 28.47% 21.35% 22.60% -
Total Cost 221,909 336,001 332,250 240,348 215,182 218,889 222,534 -0.04%
-
Net Worth 297,174 321,179 267,647 239,768 211,887 195,159 172,856 9.44%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 3,717 11,152 11,152 -
Div Payout % - - - - 20.89% 36.79% 35.21% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 297,174 321,179 267,647 239,768 211,887 195,159 172,856 9.44%
NOSH 606,477 606,000 557,600 557,600 557,600 557,600 557,600 1.40%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -18.22% 5.14% 7.36% 10.68% 7.64% 12.16% 12.41% -
ROE -11.51% 5.75% 10.14% 12.00% 8.40% 15.53% 18.33% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 30.95 58.45 64.32 48.26 41.78 44.69 45.56 -6.23%
EPS -5.64 3.05 4.87 5.16 3.19 5.44 6.27 -
DPS 0.00 0.00 0.00 0.00 0.67 2.00 2.00 -
NAPS 0.49 0.53 0.48 0.43 0.38 0.35 0.31 7.92%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 31.03 58.55 59.28 44.48 38.51 41.19 42.00 -4.91%
EPS -5.65 3.05 4.49 4.76 2.94 5.01 5.24 -
DPS 0.00 0.00 0.00 0.00 0.61 1.84 1.84 -
NAPS 0.4912 0.5309 0.4424 0.3963 0.3502 0.3226 0.2857 9.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.485 0.78 1.03 1.84 1.69 1.23 1.38 -
P/RPS 1.57 1.33 1.60 3.81 4.04 2.75 3.03 -10.37%
P/EPS -8.60 25.59 21.16 35.66 52.95 22.63 24.29 -
EY -11.63 3.91 4.73 2.80 1.89 4.42 4.12 -
DY 0.00 0.00 0.00 0.00 0.39 1.63 1.45 -
P/NAPS 0.99 1.47 2.15 4.28 4.45 3.51 4.45 -22.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 30/11/22 26/11/21 26/11/20 28/11/19 30/11/18 -
Price 0.40 0.745 0.765 1.67 1.88 1.32 1.16 -
P/RPS 1.29 1.27 1.19 3.46 4.50 2.95 2.55 -10.72%
P/EPS -7.09 24.44 15.71 32.36 58.91 24.28 20.42 -
EY -14.10 4.09 6.36 3.09 1.70 4.12 4.90 -
DY 0.00 0.00 0.00 0.00 0.35 1.52 1.72 -
P/NAPS 0.82 1.41 1.59 3.88 4.95 3.77 3.74 -22.32%

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