[JHM] YoY Annualized 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- 68.49%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 194,156 360,460 400,048 291,416 194,148 242,248 225,844 -2.48%
PBT -16,264 11,376 50,724 43,448 25,488 44,308 29,044 -
Tax -2,552 -4,980 -12,728 -7,412 -4,336 -10,756 -6,688 -14.82%
NP -18,816 6,396 37,996 36,036 21,152 33,552 22,356 -
-
NP to SH -18,816 7,012 38,628 36,036 21,152 33,552 22,800 -
-
Tax Rate - 43.78% 25.09% 17.06% 17.01% 24.28% 23.03% -
Total Cost 212,972 354,064 362,052 255,380 172,996 208,696 203,488 0.76%
-
Net Worth 315,119 309,059 262,071 223,040 206,312 189,584 85,119 24.35%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 11,152 5,320 -
Div Payout % - - - - - 33.24% 23.33% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 315,119 309,059 262,071 223,040 206,312 189,584 85,119 24.35%
NOSH 606,000 606,000 557,600 557,600 557,600 557,600 557,600 1.39%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -9.69% 1.77% 9.50% 12.37% 10.89% 13.85% 9.90% -
ROE -5.97% 2.27% 14.74% 16.16% 10.25% 17.70% 26.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.04 59.48 71.74 52.26 34.82 43.44 84.90 -14.97%
EPS -3.12 1.16 6.92 6.48 3.80 6.00 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.52 0.51 0.47 0.40 0.37 0.34 0.32 8.42%
Adjusted Per Share Value based on latest NOSH - 557,600
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.04 59.48 66.01 48.09 32.04 39.97 37.27 -2.48%
EPS -3.12 1.16 6.37 5.95 3.49 5.54 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 1.84 0.88 -
NAPS 0.52 0.51 0.4325 0.3681 0.3404 0.3128 0.1405 24.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.565 0.84 1.33 1.90 0.715 1.28 1.01 -
P/RPS 1.76 1.41 1.85 3.64 2.05 2.95 1.19 6.73%
P/EPS -18.20 72.60 19.20 29.40 18.85 21.27 11.78 -
EY -5.50 1.38 5.21 3.40 5.31 4.70 8.49 -
DY 0.00 0.00 0.00 0.00 0.00 1.56 1.98 -
P/NAPS 1.09 1.65 2.83 4.75 1.93 3.76 3.16 -16.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 31/05/23 30/05/22 24/06/21 19/06/20 31/05/19 11/06/18 -
Price 0.665 0.735 1.27 1.79 1.39 1.13 1.04 -
P/RPS 2.08 1.24 1.77 3.43 3.99 2.60 1.22 9.29%
P/EPS -21.42 63.52 18.33 27.70 36.64 18.78 12.13 -
EY -4.67 1.57 5.45 3.61 2.73 5.32 8.24 -
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.92 -
P/NAPS 1.28 1.44 2.70 4.48 3.76 3.32 3.25 -14.37%

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