[JHM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -82.64%
YoY- -36.96%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 250,970 174,733 96,661 48,537 256,792 186,899 122,895 60.61%
PBT 29,542 18,658 10,614 6,372 39,650 28,902 20,445 27.66%
Tax -8,156 -5,312 -2,589 -1,084 -9,184 -6,170 -4,863 40.94%
NP 21,386 13,346 8,025 5,288 30,466 22,732 15,582 23.38%
-
NP to SH 21,387 13,347 8,026 5,288 30,466 22,732 15,582 23.38%
-
Tax Rate 27.61% 28.47% 24.39% 17.01% 23.16% 21.35% 23.79% -
Total Cost 229,584 161,387 88,636 43,249 226,326 164,167 107,313 65.65%
-
Net Worth 217,463 211,887 206,312 206,312 200,736 195,159 189,584 9.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,576 2,788 - - 11,152 8,364 5,576 0.00%
Div Payout % 26.07% 20.89% - - 36.60% 36.79% 35.78% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 217,463 211,887 206,312 206,312 200,736 195,159 189,584 9.53%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.52% 7.64% 8.30% 10.89% 11.86% 12.16% 12.68% -
ROE 9.83% 6.30% 3.89% 2.56% 15.18% 11.65% 8.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.01 31.34 17.34 8.70 46.05 33.52 22.04 60.61%
EPS 3.84 2.39 1.44 0.95 5.46 4.08 2.79 23.61%
DPS 1.00 0.50 0.00 0.00 2.00 1.50 1.00 0.00%
NAPS 0.39 0.38 0.37 0.37 0.36 0.35 0.34 9.53%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.41 28.83 15.95 8.01 42.37 30.84 20.28 60.60%
EPS 3.53 2.20 1.32 0.87 5.03 3.75 2.57 23.44%
DPS 0.92 0.46 0.00 0.00 1.84 1.38 0.92 0.00%
NAPS 0.3589 0.3497 0.3404 0.3404 0.3312 0.322 0.3128 9.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.91 1.69 1.34 0.715 1.67 1.23 1.26 -
P/RPS 4.24 5.39 7.73 8.21 3.63 3.67 5.72 -18.02%
P/EPS 49.80 70.60 93.10 75.39 30.56 30.17 45.09 6.81%
EY 2.01 1.42 1.07 1.33 3.27 3.31 2.22 -6.38%
DY 0.52 0.30 0.00 0.00 1.20 1.22 0.79 -24.23%
P/NAPS 4.90 4.45 3.62 1.93 4.64 3.51 3.71 20.27%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 26/08/20 19/06/20 26/02/20 28/11/19 23/08/19 -
Price 2.32 1.88 1.62 1.39 1.35 1.32 1.18 -
P/RPS 5.15 6.00 9.35 15.97 2.93 3.94 5.35 -2.49%
P/EPS 60.49 78.54 112.55 146.57 24.71 32.38 42.23 26.93%
EY 1.65 1.27 0.89 0.68 4.05 3.09 2.37 -21.36%
DY 0.43 0.27 0.00 0.00 1.48 1.14 0.85 -36.37%
P/NAPS 5.95 4.95 4.38 3.76 3.75 3.77 3.47 43.02%

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