[JHM] QoQ Annualized 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- -30.14%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 371,070 360,460 355,768 358,658 386,310 400,048 296,565 16.16%
PBT 24,658 11,376 36,366 42,552 49,632 50,724 43,054 -31.10%
Tax -8,124 -4,980 -14,424 -16,144 -11,480 -12,728 -8,747 -4.81%
NP 16,534 6,396 21,942 26,408 38,152 37,996 34,307 -38.61%
-
NP to SH 16,940 7,012 22,577 27,145 38,858 38,628 34,491 -37.83%
-
Tax Rate 32.95% 43.78% 39.66% 37.94% 23.13% 25.09% 20.32% -
Total Cost 354,536 354,064 333,826 332,250 348,158 362,052 262,258 22.32%
-
Net Worth 315,119 309,059 284,917 267,647 267,647 262,071 250,919 16.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,119 309,059 284,917 267,647 267,647 262,071 250,919 16.45%
NOSH 606,000 606,000 606,000 557,600 557,600 557,600 557,600 5.72%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.46% 1.77% 6.17% 7.36% 9.88% 9.50% 11.57% -
ROE 5.38% 2.27% 7.92% 10.14% 14.52% 14.74% 13.75% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.23 59.48 63.68 64.32 69.28 71.74 53.19 9.86%
EPS 2.80 1.16 4.04 4.87 6.96 6.92 6.19 -41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.48 0.48 0.47 0.45 10.14%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.23 59.48 58.71 59.18 63.75 66.01 48.94 16.15%
EPS 2.80 1.16 3.73 4.48 6.41 6.37 5.69 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.4702 0.4417 0.4417 0.4325 0.4141 16.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.745 0.84 0.74 1.03 1.19 1.33 1.73 -
P/RPS 1.22 1.41 1.16 1.60 1.72 1.85 3.25 -48.05%
P/EPS 26.65 72.60 18.31 21.16 17.08 19.20 27.97 -3.18%
EY 3.75 1.38 5.46 4.73 5.86 5.21 3.58 3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.65 1.45 2.15 2.48 2.83 3.84 -48.33%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 30/05/22 25/02/22 -
Price 0.77 0.735 0.765 0.765 1.26 1.27 1.50 -
P/RPS 1.26 1.24 1.20 1.19 1.82 1.77 2.82 -41.64%
P/EPS 27.55 63.52 18.93 15.71 18.08 18.33 24.25 8.90%
EY 3.63 1.57 5.28 6.36 5.53 5.45 4.12 -8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.44 1.50 1.59 2.63 2.70 3.33 -41.84%

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