[JHM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 60.24%
YoY- -29.8%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 201,809 142,592 72,854 250,970 174,733 96,661 48,537 158.34%
PBT 26,496 22,218 10,862 29,542 18,658 10,614 6,372 158.36%
Tax -4,948 -3,889 -1,853 -8,156 -5,312 -2,589 -1,084 174.91%
NP 21,548 18,329 9,009 21,386 13,346 8,025 5,288 154.90%
-
NP to SH 21,579 18,330 9,009 21,387 13,347 8,026 5,288 155.14%
-
Tax Rate 18.67% 17.50% 17.06% 27.61% 28.47% 24.39% 17.01% -
Total Cost 180,261 124,263 63,845 229,584 161,387 88,636 43,249 158.76%
-
Net Worth 239,768 234,191 223,040 217,463 211,887 206,312 206,312 10.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 5,576 2,788 - - -
Div Payout % - - - 26.07% 20.89% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 239,768 234,191 223,040 217,463 211,887 206,312 206,312 10.52%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.68% 12.85% 12.37% 8.52% 7.64% 8.30% 10.89% -
ROE 9.00% 7.83% 4.04% 9.83% 6.30% 3.89% 2.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.19 25.57 13.07 45.01 31.34 17.34 8.70 158.42%
EPS 3.87 3.29 1.62 3.84 2.39 1.44 0.95 154.85%
DPS 0.00 0.00 0.00 1.00 0.50 0.00 0.00 -
NAPS 0.43 0.42 0.40 0.39 0.38 0.37 0.37 10.52%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.30 23.53 12.02 41.41 28.83 15.95 8.01 158.32%
EPS 3.56 3.02 1.49 3.53 2.20 1.32 0.87 155.61%
DPS 0.00 0.00 0.00 0.92 0.46 0.00 0.00 -
NAPS 0.3957 0.3865 0.3681 0.3589 0.3497 0.3404 0.3404 10.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.84 1.85 1.90 1.91 1.69 1.34 0.715 -
P/RPS 5.08 7.23 14.54 4.24 5.39 7.73 8.21 -27.36%
P/EPS 47.55 56.28 117.60 49.80 70.60 93.10 75.39 -26.43%
EY 2.10 1.78 0.85 2.01 1.42 1.07 1.33 35.55%
DY 0.00 0.00 0.00 0.52 0.30 0.00 0.00 -
P/NAPS 4.28 4.40 4.75 4.90 4.45 3.62 1.93 69.97%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 22/09/21 24/06/21 26/02/21 26/11/20 26/08/20 19/06/20 -
Price 1.67 2.03 1.79 2.32 1.88 1.62 1.39 -
P/RPS 4.61 7.94 13.70 5.15 6.00 9.35 15.97 -56.28%
P/EPS 43.15 61.75 110.79 60.49 78.54 112.55 146.57 -55.71%
EY 2.32 1.62 0.90 1.65 1.27 0.89 0.68 126.46%
DY 0.00 0.00 0.00 0.43 0.27 0.00 0.00 -
P/NAPS 3.88 4.83 4.48 5.95 4.95 4.38 3.76 2.11%

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