[JHM] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 26.22%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 223,589 348,148 347,128 296,901 230,558 267,948 240,246 -1.18%
PBT -1,465 23,879 45,652 41,146 29,819 44,174 35,579 -
Tax -2,494 -12,746 -10,598 -9,455 -6,910 -7,440 -6,873 -15.53%
NP -3,959 11,133 35,054 31,691 22,909 36,734 28,706 -
-
NP to SH -3,958 11,618 35,590 31,692 22,910 36,734 28,876 -
-
Tax Rate - 53.38% 23.21% 22.98% 23.17% 16.84% 19.32% -
Total Cost 227,548 337,015 312,074 265,210 207,649 231,214 211,540 1.22%
-
Net Worth 309,059 315,119 267,647 234,191 206,312 189,584 167,280 10.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 5,576 5,576 11,152 4,118 -
Div Payout % - - - 17.59% 24.34% 30.36% 14.26% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 309,059 315,119 267,647 234,191 206,312 189,584 167,280 10.76%
NOSH 606,000 606,000 557,600 557,600 557,600 557,600 557,600 1.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -1.77% 3.20% 10.10% 10.67% 9.94% 13.71% 11.95% -
ROE -1.28% 3.69% 13.30% 13.53% 11.10% 19.38% 17.26% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 36.90 57.45 62.25 53.25 41.35 48.05 43.09 -2.54%
EPS -0.65 1.92 6.38 5.68 4.11 6.59 5.18 -
DPS 0.00 0.00 0.00 1.00 1.00 2.00 0.74 -
NAPS 0.51 0.52 0.48 0.42 0.37 0.34 0.30 9.23%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 36.96 57.55 57.38 49.08 38.11 44.29 39.71 -1.18%
EPS -0.65 1.92 5.88 5.24 3.79 6.07 4.77 -
DPS 0.00 0.00 0.00 0.92 0.92 1.84 0.68 -
NAPS 0.5109 0.5209 0.4424 0.3871 0.341 0.3134 0.2765 10.76%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.66 0.745 1.19 1.85 1.34 1.26 1.03 -
P/RPS 1.79 1.30 1.91 3.47 3.24 2.62 2.39 -4.69%
P/EPS -101.05 38.86 18.64 32.55 32.61 19.13 19.89 -
EY -0.99 2.57 5.36 3.07 3.07 5.23 5.03 -
DY 0.00 0.00 0.00 0.54 0.75 1.59 0.72 -
P/NAPS 1.29 1.43 2.48 4.40 3.62 3.71 3.43 -15.02%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 26/08/22 22/09/21 26/08/20 23/08/19 23/08/18 -
Price 0.54 0.77 1.26 2.03 1.62 1.18 1.28 -
P/RPS 1.46 1.34 2.02 3.81 3.92 2.46 2.97 -11.15%
P/EPS -82.68 40.16 19.74 35.72 39.43 17.91 24.72 -
EY -1.21 2.49 5.07 2.80 2.54 5.58 4.05 -
DY 0.00 0.00 0.00 0.49 0.62 1.69 0.58 -
P/NAPS 1.06 1.48 2.63 4.83 4.38 3.47 4.27 -20.70%

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