[JHM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 10.89%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 265,652 185,535 90,115 355,768 268,994 193,155 100,012 91.68%
PBT 19,653 12,329 2,844 36,366 31,914 24,816 12,681 33.88%
Tax -6,002 -4,062 -1,245 -14,424 -12,108 -5,740 -3,182 52.60%
NP 13,651 8,267 1,599 21,942 19,806 19,076 9,499 27.31%
-
NP to SH 13,854 8,470 1,753 22,577 20,359 19,429 9,657 27.17%
-
Tax Rate 30.54% 32.95% 43.78% 39.66% 37.94% 23.13% 25.09% -
Total Cost 252,001 177,268 88,516 333,826 249,188 174,079 90,513 97.78%
-
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 321,179 315,119 309,059 284,917 267,647 267,647 262,071 14.50%
NOSH 606,000 606,000 606,000 606,000 557,600 557,600 557,600 5.70%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.14% 4.46% 1.77% 6.17% 7.36% 9.88% 9.50% -
ROE 4.31% 2.69% 0.57% 7.92% 7.61% 7.26% 3.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.84 30.62 14.87 63.68 48.24 34.64 17.94 81.32%
EPS 2.29 1.40 0.29 4.04 3.65 3.48 1.73 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.48 0.48 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 606,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.84 30.62 14.87 58.71 44.39 31.87 16.50 91.71%
EPS 2.29 1.40 0.29 3.73 3.36 3.21 1.59 27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.4702 0.4417 0.4417 0.4325 14.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.78 0.745 0.84 0.74 1.03 1.19 1.33 -
P/RPS 1.78 2.43 5.65 1.16 2.14 3.44 7.42 -61.35%
P/EPS 34.12 53.30 290.38 18.31 28.21 34.15 76.79 -41.74%
EY 2.93 1.88 0.34 5.46 3.54 2.93 1.30 71.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.65 1.45 2.15 2.48 2.83 -35.35%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 31/05/23 27/02/23 30/11/22 26/08/22 30/05/22 -
Price 0.745 0.77 0.735 0.765 0.765 1.26 1.27 -
P/RPS 1.70 2.51 4.94 1.20 1.59 3.64 7.08 -61.33%
P/EPS 32.59 55.09 254.08 18.93 20.95 36.16 73.33 -41.73%
EY 3.07 1.82 0.39 5.28 4.77 2.77 1.36 71.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.48 1.44 1.50 1.59 2.63 2.70 -35.12%

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