[JHM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -65.14%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 93,143 100,012 94,756 59,217 69,738 72,854 76,237 14.32%
PBT 12,135 12,681 16,558 4,278 11,356 10,862 10,884 7.54%
Tax -2,558 -3,182 -3,799 -1,059 -2,036 -1,853 -2,843 -6.81%
NP 9,577 9,499 12,759 3,219 9,320 9,009 8,041 12.39%
-
NP to SH 9,772 9,657 12,912 3,249 9,321 9,009 8,041 13.92%
-
Tax Rate 21.08% 25.09% 22.94% 24.75% 17.93% 17.06% 26.12% -
Total Cost 83,566 90,513 81,997 55,998 60,418 63,845 68,196 14.55%
-
Net Worth 267,647 262,071 250,919 239,768 234,191 223,040 217,463 14.89%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 2,788 -
Div Payout % - - - - - - 34.67% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 267,647 262,071 250,919 239,768 234,191 223,040 217,463 14.89%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.28% 9.50% 13.47% 5.44% 13.36% 12.37% 10.55% -
ROE 3.65% 3.68% 5.15% 1.36% 3.98% 4.04% 3.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.70 17.94 16.99 10.62 12.51 13.07 13.67 14.32%
EPS 1.75 1.73 2.32 0.58 1.67 1.62 1.44 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.48 0.47 0.45 0.43 0.42 0.40 0.39 14.89%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.37 16.50 15.64 9.77 11.51 12.02 12.58 14.32%
EPS 1.61 1.59 2.13 0.54 1.54 1.49 1.33 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.4417 0.4325 0.4141 0.3957 0.3865 0.3681 0.3589 14.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.19 1.33 1.73 1.84 1.85 1.90 1.91 -
P/RPS 7.12 7.42 10.18 17.33 14.79 14.54 13.97 -36.27%
P/EPS 67.90 76.79 74.71 315.78 110.67 117.60 132.45 -36.02%
EY 1.47 1.30 1.34 0.32 0.90 0.85 0.76 55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
P/NAPS 2.48 2.83 3.84 4.28 4.40 4.75 4.90 -36.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 24/06/21 26/02/21 -
Price 1.26 1.27 1.50 1.67 2.03 1.79 2.32 -
P/RPS 7.54 7.08 8.83 15.73 16.23 13.70 16.97 -41.85%
P/EPS 71.90 73.33 64.78 286.61 121.44 110.79 160.88 -41.63%
EY 1.39 1.36 1.54 0.35 0.82 0.90 0.62 71.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
P/NAPS 2.63 2.70 3.33 3.88 4.83 4.48 5.95 -42.06%

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