[JHM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 51.78%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 185,535 193,155 142,592 96,661 122,895 119,875 129,157 6.21%
PBT 12,329 24,816 22,218 10,614 20,445 18,028 20,856 -8.38%
Tax -4,062 -5,740 -3,889 -2,589 -4,863 -4,010 -5,111 -3.75%
NP 8,267 19,076 18,329 8,025 15,582 14,018 15,745 -10.17%
-
NP to SH 8,470 19,429 18,330 8,026 15,582 14,129 15,738 -9.80%
-
Tax Rate 32.95% 23.13% 17.50% 24.39% 23.79% 22.24% 24.51% -
Total Cost 177,268 174,079 124,263 88,636 107,313 105,857 113,412 7.72%
-
Net Worth 315,119 267,647 234,191 206,312 189,584 167,280 39,181 41.52%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 5,576 5,576 - -
Div Payout % - - - - 35.78% 39.46% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 315,119 267,647 234,191 206,312 189,584 167,280 39,181 41.52%
NOSH 606,000 557,600 557,600 557,600 557,600 557,600 130,605 29.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.46% 9.88% 12.85% 8.30% 12.68% 11.69% 12.19% -
ROE 2.69% 7.26% 7.83% 3.89% 8.22% 8.45% 40.17% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.62 34.64 25.57 17.34 22.04 21.50 98.89 -17.74%
EPS 1.40 3.48 3.29 1.44 2.79 2.95 12.05 -30.13%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.52 0.48 0.42 0.37 0.34 0.30 0.30 9.59%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.62 31.87 23.53 15.95 20.28 19.78 21.31 6.22%
EPS 1.40 3.21 3.02 1.32 2.57 2.33 2.60 -9.79%
DPS 0.00 0.00 0.00 0.00 0.92 0.92 0.00 -
NAPS 0.52 0.4417 0.3865 0.3404 0.3128 0.276 0.0647 41.50%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.745 1.19 1.85 1.34 1.26 1.03 2.70 -
P/RPS 2.43 3.44 7.23 7.73 5.72 4.79 2.73 -1.92%
P/EPS 53.30 34.15 56.28 93.10 45.09 40.65 22.41 15.52%
EY 1.88 2.93 1.78 1.07 2.22 2.46 4.46 -13.40%
DY 0.00 0.00 0.00 0.00 0.79 0.97 0.00 -
P/NAPS 1.43 2.48 4.40 3.62 3.71 3.43 9.00 -26.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 26/08/22 22/09/21 26/08/20 23/08/19 23/08/18 30/08/17 -
Price 0.77 1.26 2.03 1.62 1.18 1.28 3.20 -
P/RPS 2.51 3.64 7.94 9.35 5.35 5.95 3.24 -4.16%
P/EPS 55.09 36.16 61.75 112.55 42.23 50.52 26.56 12.92%
EY 1.82 2.77 1.62 0.89 2.37 1.98 3.77 -11.42%
DY 0.00 0.00 0.00 0.00 0.85 0.78 0.00 -
P/NAPS 1.48 2.63 4.83 4.38 3.47 4.27 10.67 -28.04%

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