[JHM] YoY Cumulative Quarter 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- 4.79%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 140,777 265,652 268,994 201,809 174,733 186,899 190,547 -4.91%
PBT -24,500 19,653 31,914 26,496 18,658 28,902 30,550 -
Tax -1,155 -6,002 -12,108 -4,948 -5,312 -6,170 -6,904 -25.74%
NP -25,655 13,651 19,806 21,548 13,346 22,732 23,646 -
-
NP to SH -25,654 13,854 20,359 21,579 13,347 22,732 23,757 -
-
Tax Rate - 30.54% 37.94% 18.67% 28.47% 21.35% 22.60% -
Total Cost 166,432 252,001 249,188 180,261 161,387 164,167 166,901 -0.04%
-
Net Worth 297,173 321,179 267,647 239,768 211,887 195,159 172,856 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 - - - - 2,788 8,364 8,364 -
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 297,173 321,179 267,647 239,768 211,887 195,159 172,856 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 -8.63% 4.31% 7.61% 9.00% 6.30% 11.65% 13.74% -
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 23.21 43.84 48.24 36.19 31.34 33.52 34.17 -6.23%
EPS -4.23 2.29 3.65 3.87 2.39 4.08 4.70 -
DPS 0.00 0.00 0.00 0.00 0.50 1.50 1.50 -
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 23.27 43.91 44.46 33.36 28.88 30.89 31.50 -4.91%
EPS -4.24 2.29 3.37 3.57 2.21 3.76 3.93 -
DPS 0.00 0.00 0.00 0.00 0.46 1.38 1.38 -
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 2.09 1.78 2.14 5.08 5.39 3.67 4.04 -10.39%
P/EPS -11.47 34.12 28.21 47.55 70.60 30.17 32.39 -
EY -8.72 2.93 3.54 2.10 1.42 3.31 3.09 -
DY 0.00 0.00 0.00 0.00 0.30 1.22 1.09 -
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 1.72 1.70 1.59 4.61 6.00 3.94 3.39 -10.68%
P/EPS -9.46 32.59 20.95 43.15 78.54 32.38 27.23 -
EY -10.58 3.07 4.77 2.32 1.27 3.09 3.67 -
DY 0.00 0.00 0.00 0.00 0.27 1.14 1.29 -
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