[JHM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 66.3%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 142,592 72,854 250,970 174,733 96,661 48,537 256,792 -32.46%
PBT 22,218 10,862 29,542 18,658 10,614 6,372 39,650 -32.05%
Tax -3,889 -1,853 -8,156 -5,312 -2,589 -1,084 -9,184 -43.63%
NP 18,329 9,009 21,386 13,346 8,025 5,288 30,466 -28.75%
-
NP to SH 18,330 9,009 21,387 13,347 8,026 5,288 30,466 -28.75%
-
Tax Rate 17.50% 17.06% 27.61% 28.47% 24.39% 17.01% 23.16% -
Total Cost 124,263 63,845 229,584 161,387 88,636 43,249 226,326 -32.97%
-
Net Worth 234,191 223,040 217,463 211,887 206,312 206,312 200,736 10.83%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 5,576 2,788 - - 11,152 -
Div Payout % - - 26.07% 20.89% - - 36.60% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 234,191 223,040 217,463 211,887 206,312 206,312 200,736 10.83%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.85% 12.37% 8.52% 7.64% 8.30% 10.89% 11.86% -
ROE 7.83% 4.04% 9.83% 6.30% 3.89% 2.56% 15.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.57 13.07 45.01 31.34 17.34 8.70 46.05 -32.46%
EPS 3.29 1.62 3.84 2.39 1.44 0.95 5.46 -28.68%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 2.00 -
NAPS 0.42 0.40 0.39 0.38 0.37 0.37 0.36 10.83%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 23.53 12.02 41.41 28.83 15.95 8.01 42.37 -32.46%
EPS 3.02 1.49 3.53 2.20 1.32 0.87 5.03 -28.85%
DPS 0.00 0.00 0.92 0.46 0.00 0.00 1.84 -
NAPS 0.3865 0.3681 0.3589 0.3497 0.3404 0.3404 0.3312 10.85%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.85 1.90 1.91 1.69 1.34 0.715 1.67 -
P/RPS 7.23 14.54 4.24 5.39 7.73 8.21 3.63 58.36%
P/EPS 56.28 117.60 49.80 70.60 93.10 75.39 30.56 50.30%
EY 1.78 0.85 2.01 1.42 1.07 1.33 3.27 -33.35%
DY 0.00 0.00 0.52 0.30 0.00 0.00 1.20 -
P/NAPS 4.40 4.75 4.90 4.45 3.62 1.93 4.64 -3.48%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 22/09/21 24/06/21 26/02/21 26/11/20 26/08/20 19/06/20 26/02/20 -
Price 2.03 1.79 2.32 1.88 1.62 1.39 1.35 -
P/RPS 7.94 13.70 5.15 6.00 9.35 15.97 2.93 94.49%
P/EPS 61.75 110.79 60.49 78.54 112.55 146.57 24.71 84.25%
EY 1.62 0.90 1.65 1.27 0.89 0.68 4.05 -45.74%
DY 0.00 0.00 0.43 0.27 0.00 0.00 1.48 -
P/NAPS 4.83 4.48 5.95 4.95 4.38 3.76 3.75 18.39%

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