[JHM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 297.41%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 45,074 86,774 94,756 76,237 69,893 74,381 59,401 -4.49%
PBT 319 4,452 16,558 10,884 10,748 11,207 7,698 -41.15%
Tax 324 -2,316 -3,799 -2,843 -3,014 317 -671 -
NP 643 2,136 12,759 8,041 7,734 11,524 7,027 -32.85%
-
NP to SH 643 2,218 12,912 8,041 7,734 11,524 7,124 -33.01%
-
Tax Rate -101.57% 52.02% 22.94% 26.12% 28.04% -2.83% 8.72% -
Total Cost 44,431 84,638 81,997 68,196 62,159 62,857 52,374 -2.70%
-
Net Worth 321,179 284,917 250,919 217,463 200,736 184,008 126,143 16.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 2,788 2,788 2,788 - -
Div Payout % - - - 34.67% 36.05% 24.19% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 321,179 284,917 250,919 217,463 200,736 184,008 126,143 16.84%
NOSH 606,000 606,000 557,600 557,600 557,600 557,600 262,800 14.93%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.43% 2.46% 13.47% 10.55% 11.07% 15.49% 11.83% -
ROE 0.20% 0.78% 5.15% 3.70% 3.85% 6.26% 5.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.44 15.53 16.99 13.67 12.53 13.34 22.60 -16.89%
EPS 0.11 0.39 2.32 1.44 1.39 2.07 2.71 -41.36%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.53 0.51 0.45 0.39 0.36 0.33 0.48 1.66%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.45 14.34 15.66 12.60 11.55 12.29 9.82 -4.49%
EPS 0.11 0.37 2.13 1.33 1.28 1.90 1.18 -32.65%
DPS 0.00 0.00 0.00 0.46 0.46 0.46 0.00 -
NAPS 0.5309 0.471 0.4148 0.3595 0.3318 0.3042 0.2085 16.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.72 0.74 1.73 1.91 1.67 0.85 3.00 -
P/RPS 9.68 4.76 10.18 13.97 13.32 6.37 13.27 -5.11%
P/EPS 678.57 186.39 74.71 132.45 120.40 41.13 110.67 35.26%
EY 0.15 0.54 1.34 0.76 0.83 2.43 0.90 -25.80%
DY 0.00 0.00 0.00 0.26 0.30 0.59 0.00 -
P/NAPS 1.36 1.45 3.84 4.90 4.64 2.58 6.25 -22.43%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 27/02/19 26/02/18 -
Price 0.695 0.765 1.50 2.32 1.35 1.16 1.59 -
P/RPS 9.34 4.93 8.83 16.97 10.77 8.70 7.03 4.84%
P/EPS 655.01 192.69 64.78 160.88 97.33 56.13 58.65 49.48%
EY 0.15 0.52 1.54 0.62 1.03 1.78 1.70 -33.26%
DY 0.00 0.00 0.00 0.22 0.37 0.43 0.00 -
P/NAPS 1.31 1.50 3.33 5.95 3.75 3.52 3.31 -14.30%

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