[JHM] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.74%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 358,658 269,078 232,977 249,198 254,062 253,502 184,069 11.75%
PBT 42,552 35,328 24,877 38,536 40,733 40,945 22,550 11.15%
Tax -16,144 -6,597 -7,082 -8,226 -9,205 -9,737 -4,958 21.73%
NP 26,408 28,730 17,794 30,309 31,528 31,208 17,592 7.00%
-
NP to SH 27,145 28,772 17,796 30,309 31,676 31,148 17,221 7.87%
-
Tax Rate 37.94% 18.67% 28.47% 21.35% 22.60% 23.78% 21.99% -
Total Cost 332,250 240,348 215,182 218,889 222,534 222,294 166,477 12.20%
-
Net Worth 267,647 239,768 211,887 195,159 172,856 117,709 49,979 32.25%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 3,717 11,152 11,152 - - -
Div Payout % - - 20.89% 36.79% 35.21% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 267,647 239,768 211,887 195,159 172,856 117,709 49,979 32.25%
NOSH 557,600 557,600 557,600 557,600 557,600 262,800 123,253 28.58%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.36% 10.68% 7.64% 12.16% 12.41% 12.31% 9.56% -
ROE 10.14% 12.00% 8.40% 15.53% 18.33% 26.46% 34.46% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 64.32 48.26 41.78 44.69 45.56 99.07 149.34 -13.09%
EPS 4.87 5.16 3.19 5.44 6.27 18.01 13.97 -16.10%
DPS 0.00 0.00 0.67 2.00 2.00 0.00 0.00 -
NAPS 0.48 0.43 0.38 0.35 0.31 0.46 0.4055 2.84%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 59.18 44.40 38.45 41.12 41.92 41.83 30.37 11.75%
EPS 4.48 4.75 2.94 5.00 5.23 5.14 2.84 7.88%
DPS 0.00 0.00 0.61 1.84 1.84 0.00 0.00 -
NAPS 0.4417 0.3957 0.3497 0.322 0.2852 0.1942 0.0825 32.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.03 1.84 1.69 1.23 1.38 3.02 1.28 -
P/RPS 1.60 3.81 4.04 2.75 3.03 3.05 0.86 10.89%
P/EPS 21.16 35.66 52.95 22.63 24.29 24.81 9.16 14.96%
EY 4.73 2.80 1.89 4.42 4.12 4.03 10.92 -13.01%
DY 0.00 0.00 0.39 1.63 1.45 0.00 0.00 -
P/NAPS 2.15 4.28 4.45 3.51 4.45 6.57 3.16 -6.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 26/11/21 26/11/20 28/11/19 30/11/18 30/11/17 24/11/16 -
Price 0.765 1.67 1.88 1.32 1.16 2.91 1.45 -
P/RPS 1.19 3.46 4.50 2.95 2.55 2.94 0.97 3.46%
P/EPS 15.71 32.36 58.91 24.28 20.42 23.91 10.38 7.14%
EY 6.36 3.09 1.70 4.12 4.90 4.18 9.64 -6.69%
DY 0.00 0.00 0.35 1.52 1.72 0.00 0.00 -
P/NAPS 1.59 3.88 4.95 3.77 3.74 6.33 3.58 -12.64%

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