[JHM] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -65.14%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 80,117 75,839 59,217 78,072 64,004 70,672 60,970 4.65%
PBT 7,324 7,098 4,278 8,044 8,457 12,522 9,853 -4.82%
Tax -1,940 -6,368 -1,059 -2,723 -1,307 -2,894 -2,192 -2.01%
NP 5,384 730 3,219 5,321 7,150 9,628 7,661 -5.70%
-
NP to SH 5,384 930 3,249 5,321 7,150 9,628 7,623 -5.62%
-
Tax Rate 26.49% 89.72% 24.75% 33.85% 15.45% 23.11% 22.25% -
Total Cost 74,733 75,109 55,998 72,751 56,854 61,044 53,309 5.78%
-
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 2,788 2,788 - -
Div Payout % - - - 52.40% 38.99% 28.96% - -
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 6.72% 0.96% 5.44% 6.82% 11.17% 13.62% 12.57% -
ROE 1.68% 0.35% 1.36% 2.51% 3.66% 5.57% 6.48% -
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 13.22 13.60 10.62 14.00 11.48 12.67 23.83 -9.34%
EPS 0.89 0.17 0.58 0.95 1.28 1.73 2.98 -18.23%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 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 13.22 12.51 9.77 12.88 10.56 11.66 10.06 4.65%
EPS 0.89 0.15 0.54 0.88 1.18 1.59 1.26 -5.62%
DPS 0.00 0.00 0.00 0.46 0.46 0.46 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 5.90 7.57 17.33 12.07 10.72 10.89 12.67 -11.95%
P/EPS 87.79 617.56 315.78 177.10 95.92 79.92 101.38 -2.36%
EY 1.14 0.16 0.32 0.56 1.04 1.25 0.99 2.37%
DY 0.00 0.00 0.00 0.30 0.41 0.36 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 5.64 5.62 15.73 13.43 11.50 9.15 12.21 -12.07%
P/EPS 83.85 458.67 286.61 197.01 102.94 67.18 97.68 -2.51%
EY 1.19 0.22 0.35 0.51 0.97 1.49 1.02 2.60%
DY 0.00 0.00 0.00 0.27 0.38 0.43 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