[JHM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -72.0%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 355,768 268,994 193,155 100,012 296,565 201,809 142,592 83.65%
PBT 36,366 31,914 24,816 12,681 43,054 26,496 22,218 38.76%
Tax -14,424 -12,108 -5,740 -3,182 -8,747 -4,948 -3,889 139.03%
NP 21,942 19,806 19,076 9,499 34,307 21,548 18,329 12.70%
-
NP to SH 22,577 20,359 19,429 9,657 34,491 21,579 18,330 14.86%
-
Tax Rate 39.66% 37.94% 23.13% 25.09% 20.32% 18.67% 17.50% -
Total Cost 333,826 249,188 174,079 90,513 262,258 180,261 124,263 92.90%
-
Net Worth 284,917 267,647 267,647 262,071 250,919 239,768 234,191 13.92%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 284,917 267,647 267,647 262,071 250,919 239,768 234,191 13.92%
NOSH 606,000 557,600 557,600 557,600 557,600 557,600 557,600 5.69%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.17% 7.36% 9.88% 9.50% 11.57% 10.68% 12.85% -
ROE 7.92% 7.61% 7.26% 3.68% 13.75% 9.00% 7.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.68 48.24 34.64 17.94 53.19 36.19 25.57 83.42%
EPS 4.04 3.65 3.48 1.73 6.19 3.87 3.29 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.48 0.48 0.47 0.45 0.43 0.42 13.77%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 58.71 44.39 31.87 16.50 48.94 33.30 23.53 83.65%
EPS 3.73 3.36 3.21 1.59 5.69 3.56 3.02 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4702 0.4417 0.4417 0.4325 0.4141 0.3957 0.3865 13.92%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.74 1.03 1.19 1.33 1.73 1.84 1.85 -
P/RPS 1.16 2.14 3.44 7.42 3.25 5.08 7.23 -70.37%
P/EPS 18.31 28.21 34.15 76.79 27.97 47.55 56.28 -52.60%
EY 5.46 3.54 2.93 1.30 3.58 2.10 1.78 110.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.15 2.48 2.83 3.84 4.28 4.40 -52.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 -
Price 0.765 0.765 1.26 1.27 1.50 1.67 2.03 -
P/RPS 1.20 1.59 3.64 7.08 2.82 4.61 7.94 -71.52%
P/EPS 18.93 20.95 36.16 73.33 24.25 43.15 61.75 -54.43%
EY 5.28 4.77 2.77 1.36 4.12 2.32 1.62 119.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.59 2.63 2.70 3.33 3.88 4.83 -54.04%

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