[JISHAN] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[JISHAN] JISHAN BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -0.84%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
JISHAN's Result
JISHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 99,944 101,856 100,946 83,963 79,398 72,225 65,920 14.88%
PBT 6,376 10,142 10,988 10,074 10,648 9,858 8,566 -9.37%
Tax 910 -2,161 -2,326 -969 -1,466 -1,073 -878 -
NP 7,286 7,981 8,662 9,105 9,182 8,785 7,688 -1.77%
-
NP to SH 7,286 7,981 8,662 9,105 9,182 8,785 7,688 -1.77%
-
Tax Rate -14.27% 21.31% 21.17% 9.62% 13.77% 10.88% 10.25% -
Total Cost 92,658 93,875 92,284 74,858 70,216 63,440 58,232 16.74%
-
Net Worth 58,058 5,431,988 5,067,503 46,348 41,833 3,724,791 0 -
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 58,058 5,431,988 5,067,503 46,348 41,833 3,724,791 0 -
NOSH 235,151 235,151 235,151 235,151 235,151 235,151 235,828 -0.09%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 7.29% 7.84% 8.58% 10.84% 11.56% 12.16% 11.66% -
ROE 12.55% 0.15% 0.17% 19.64% 21.95% 0.24% 0.00% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 42.50 43.32 42.93 35.71 33.76 30.71 27.95 14.99%
EPS 3.10 3.39 3.68 3.87 3.90 3.74 3.26 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 23.10 21.55 0.1971 0.1779 15.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 235,151
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 42.50 43.32 42.93 35.71 33.76 30.71 28.03 14.88%
EPS 3.10 3.39 3.68 3.87 3.90 3.74 3.27 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 23.10 21.55 0.1971 0.1779 15.84 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 - - -
Price 0.38 0.47 0.47 0.47 0.45 0.00 0.00 -
P/RPS 0.89 1.09 1.09 1.32 1.33 0.00 0.00 -
P/EPS 12.26 13.85 12.76 12.14 11.52 0.00 0.00 -
EY 8.15 7.22 7.84 8.24 8.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.02 0.02 2.38 2.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 28/08/23 28/02/23 29/08/22 24/02/22 24/08/21 26/02/21 - -
Price 0.38 0.42 0.47 0.47 0.46 0.20 0.00 -
P/RPS 0.89 0.97 1.09 1.32 1.36 0.65 0.00 -
P/EPS 12.26 12.37 12.76 12.14 11.78 5.35 0.00 -
EY 8.15 8.08 7.84 8.24 8.49 18.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.02 0.02 2.38 2.59 0.01 0.00 -

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