[JHM] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 66.3%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 265,652 268,994 201,809 174,733 186,899 190,547 190,127 5.73%
PBT 19,653 31,914 26,496 18,658 28,902 30,550 30,709 -7.16%
Tax -6,002 -12,108 -4,948 -5,312 -6,170 -6,904 -7,303 -3.21%
NP 13,651 19,806 21,548 13,346 22,732 23,646 23,406 -8.59%
-
NP to SH 13,854 20,359 21,579 13,347 22,732 23,757 23,361 -8.33%
-
Tax Rate 30.54% 37.94% 18.67% 28.47% 21.35% 22.60% 23.78% -
Total Cost 252,001 249,188 180,261 161,387 164,167 166,901 166,721 7.12%
-
Net Worth 321,179 267,647 239,768 211,887 195,159 172,856 117,709 18.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 2,788 8,364 8,364 - -
Div Payout % - - - 20.89% 36.79% 35.21% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 321,179 267,647 239,768 211,887 195,159 172,856 117,709 18.20%
NOSH 606,000 557,600 557,600 557,600 557,600 557,600 262,800 14.93%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.14% 7.36% 10.68% 7.64% 12.16% 12.41% 12.31% -
ROE 4.31% 7.61% 9.00% 6.30% 11.65% 13.74% 19.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.84 48.24 36.19 31.34 33.52 34.17 74.30 -8.41%
EPS 2.29 3.65 3.87 2.39 4.08 4.70 13.51 -25.59%
DPS 0.00 0.00 0.00 0.50 1.50 1.50 0.00 -
NAPS 0.53 0.48 0.43 0.38 0.35 0.31 0.46 2.38%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.84 44.39 33.30 28.83 30.84 31.44 31.37 5.73%
EPS 2.29 3.36 3.56 2.20 3.75 3.92 3.85 -8.29%
DPS 0.00 0.00 0.00 0.46 1.38 1.38 0.00 -
NAPS 0.53 0.4417 0.3957 0.3497 0.322 0.2852 0.1942 18.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.78 1.03 1.84 1.69 1.23 1.38 3.02 -
P/RPS 1.78 2.14 5.08 5.39 3.67 4.04 4.06 -12.83%
P/EPS 34.12 28.21 47.55 70.60 30.17 32.39 33.08 0.51%
EY 2.93 3.54 2.10 1.42 3.31 3.09 3.02 -0.50%
DY 0.00 0.00 0.00 0.30 1.22 1.09 0.00 -
P/NAPS 1.47 2.15 4.28 4.45 3.51 4.45 6.57 -22.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 30/11/22 26/11/21 26/11/20 28/11/19 30/11/18 30/11/17 -
Price 0.745 0.765 1.67 1.88 1.32 1.16 2.91 -
P/RPS 1.70 1.59 4.61 6.00 3.94 3.39 3.92 -12.99%
P/EPS 32.59 20.95 43.15 78.54 32.38 27.23 31.88 0.36%
EY 3.07 4.77 2.32 1.27 3.09 3.67 3.14 -0.37%
DY 0.00 0.00 0.00 0.27 1.14 1.29 0.00 -
P/NAPS 1.41 1.59 3.88 4.95 3.77 3.74 6.33 -22.13%

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