[JHM] YoY Cumulative 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- 45.89%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 268,994 201,809 174,733 186,899 190,547 190,127 138,052 11.75%
PBT 31,914 26,496 18,658 28,902 30,550 30,709 16,913 11.15%
Tax -12,108 -4,948 -5,312 -6,170 -6,904 -7,303 -3,719 21.73%
NP 19,806 21,548 13,346 22,732 23,646 23,406 13,194 7.00%
-
NP to SH 20,359 21,579 13,347 22,732 23,757 23,361 12,916 7.87%
-
Tax Rate 37.94% 18.67% 28.47% 21.35% 22.60% 23.78% 21.99% -
Total Cost 249,188 180,261 161,387 164,167 166,901 166,721 124,858 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 - - 2,788 8,364 8,364 - - -
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 7.61% 9.00% 6.30% 11.65% 13.74% 19.85% 25.84% -
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 48.24 36.19 31.34 33.52 34.17 74.30 112.01 -13.09%
EPS 3.65 3.87 2.39 4.08 4.70 13.51 10.48 -16.11%
DPS 0.00 0.00 0.50 1.50 1.50 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 44.39 33.30 28.83 30.84 31.44 31.37 22.78 11.75%
EPS 3.36 3.56 2.20 3.75 3.92 3.85 2.13 7.88%
DPS 0.00 0.00 0.46 1.38 1.38 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 2.14 5.08 5.39 3.67 4.04 4.06 1.14 11.06%
P/EPS 28.21 47.55 70.60 30.17 32.39 33.08 12.21 14.97%
EY 3.54 2.10 1.42 3.31 3.09 3.02 8.19 -13.04%
DY 0.00 0.00 0.30 1.22 1.09 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 1.59 4.61 6.00 3.94 3.39 3.92 1.29 3.54%
P/EPS 20.95 43.15 78.54 32.38 27.23 31.88 13.84 7.15%
EY 4.77 2.32 1.27 3.09 3.67 3.14 7.23 -6.69%
DY 0.00 0.00 0.27 1.14 1.29 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