[JHM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -57.88%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 296,565 201,809 142,592 72,854 250,970 174,733 96,661 110.71%
PBT 43,054 26,496 22,218 10,862 29,542 18,658 10,614 153.69%
Tax -8,747 -4,948 -3,889 -1,853 -8,156 -5,312 -2,589 124.65%
NP 34,307 21,548 18,329 9,009 21,386 13,346 8,025 162.70%
-
NP to SH 34,491 21,579 18,330 9,009 21,387 13,347 8,026 163.62%
-
Tax Rate 20.32% 18.67% 17.50% 17.06% 27.61% 28.47% 24.39% -
Total Cost 262,258 180,261 124,263 63,845 229,584 161,387 88,636 105.69%
-
Net Worth 250,919 239,768 234,191 223,040 217,463 211,887 206,312 13.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 5,576 2,788 - -
Div Payout % - - - - 26.07% 20.89% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 250,919 239,768 234,191 223,040 217,463 211,887 206,312 13.89%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.57% 10.68% 12.85% 12.37% 8.52% 7.64% 8.30% -
ROE 13.75% 9.00% 7.83% 4.04% 9.83% 6.30% 3.89% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.19 36.19 25.57 13.07 45.01 31.34 17.34 110.68%
EPS 6.19 3.87 3.29 1.62 3.84 2.39 1.44 163.67%
DPS 0.00 0.00 0.00 0.00 1.00 0.50 0.00 -
NAPS 0.45 0.43 0.42 0.40 0.39 0.38 0.37 13.89%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.94 33.30 23.53 12.02 41.41 28.83 15.95 110.72%
EPS 5.69 3.56 3.02 1.49 3.53 2.20 1.32 164.16%
DPS 0.00 0.00 0.00 0.00 0.92 0.46 0.00 -
NAPS 0.4141 0.3957 0.3865 0.3681 0.3589 0.3497 0.3404 13.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.73 1.84 1.85 1.90 1.91 1.69 1.34 -
P/RPS 3.25 5.08 7.23 14.54 4.24 5.39 7.73 -43.78%
P/EPS 27.97 47.55 56.28 117.60 49.80 70.60 93.10 -55.04%
EY 3.58 2.10 1.78 0.85 2.01 1.42 1.07 123.20%
DY 0.00 0.00 0.00 0.00 0.52 0.30 0.00 -
P/NAPS 3.84 4.28 4.40 4.75 4.90 4.45 3.62 4.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 22/09/21 24/06/21 26/02/21 26/11/20 26/08/20 -
Price 1.50 1.67 2.03 1.79 2.32 1.88 1.62 -
P/RPS 2.82 4.61 7.94 13.70 5.15 6.00 9.35 -54.92%
P/EPS 24.25 43.15 61.75 110.79 60.49 78.54 112.55 -63.95%
EY 4.12 2.32 1.62 0.90 1.65 1.27 0.89 176.98%
DY 0.00 0.00 0.00 0.00 0.43 0.27 0.00 -
P/NAPS 3.33 3.88 4.83 4.48 5.95 4.95 4.38 -16.65%

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