[JHM] YoY TTM 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- -16.28%

YoY- -37.63%

Quarter Report

JHM 2Q20 Financial Report.pdf

Latest QR

Upcoming QR

JHM's Result

JHM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	348,148	347,128	296,901	230,558	267,948	240,246	229,556	7.18%
YoY %	0.29%	16.92%	28.77%	-13.95%	11.53%	4.66%	-	-
Horiz. %	151.66%	151.22%	129.34%	100.44%	116.72%	104.66%	100.00%	-
PBT	23,879	45,652	41,146	29,819	44,174	35,579	36,986	-7.02%
YoY %	-47.69%	10.95%	37.99%	-32.50%	24.16%	-3.80%	-	-
Horiz. %	64.56%	123.43%	111.25%	80.62%	119.43%	96.20%	100.00%	-
Tax	-12,746	-10,598	-9,455	-6,910	-7,440	-6,873	-8,185	7.65%
YoY %	-20.27%	-12.09%	-36.83%	7.12%	-8.25%	16.03%	-	-
Horiz. %	155.72%	129.48%	115.52%	84.42%	90.90%	83.97%	100.00%	-
NP	11,133	35,054	31,691	22,909	36,734	28,706	28,801	-14.64%
YoY %	-68.24%	10.61%	38.33%	-37.64%	27.97%	-0.33%	-	-
Horiz. %	38.65%	121.71%	110.03%	79.54%	127.54%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,618	35,590	31,692	22,910	36,734	28,876	28,794	-14.03%
YoY %	-67.36%	12.30%	38.33%	-37.63%	27.21%	0.28%	-	-
Horiz. %	40.35%	123.60%	110.06%	79.57%	127.58%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.38%	23.21%	22.98%	23.17%	16.84%	19.32%	22.13%	-
YoY %	129.99%	1.00%	-0.82%	37.59%	-12.84%	-12.70%	-	-
Horiz. %	241.21%	104.88%	103.84%	104.70%	76.10%	87.30%	100.00%	-
Total Cost	337,015	312,074	265,210	207,649	231,214	211,540	200,755	9.01%
YoY %	7.99%	17.67%	27.72%	-10.19%	9.30%	5.37%	-	-
Horiz. %	167.87%	155.45%	132.11%	103.43%	115.17%	105.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,119	267,647	234,191	206,312	189,584	167,280	41,230	40.32%
YoY %	17.74%	14.29%	13.51%	8.82%	13.33%	305.72%	-	-
Horiz. %	764.30%	649.16%	568.01%	500.39%	459.82%	405.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	5,576	5,576	11,152	4,118	-	-
YoY %	-	-	0.00%	-50.00%	170.81%	0.00%	-	-
Horiz. %	-	-	135.41%	135.41%	270.81%	100.00%	-	-
Div Payout %	-	-	17.59%	24.34%	30.36%	14.26%	-	-
YoY %	-	-	-27.73%	-19.83%	112.90%	0.00%	-	-
Horiz. %	-	-	123.35%	170.69%	212.90%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	315,119	267,647	234,191	206,312	189,584	167,280	41,230	40.32%
YoY %	17.74%	14.29%	13.51%	8.82%	13.33%	305.72%	-	-
Horiz. %	764.30%	649.16%	568.01%	500.39%	459.82%	405.72%	100.00%	-
NOSH	606,000	557,600	557,600	557,600	557,600	557,600	137,435	28.04%
YoY %	8.68%	0.00%	0.00%	0.00%	0.00%	305.72%	-	-
Horiz. %	440.94%	405.72%	405.72%	405.72%	405.72%	405.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	3.20%	10.10%	10.67%	9.94%	13.71%	11.95%	12.55%	-
YoY %	-68.32%	-5.34%	7.34%	-27.50%	14.73%	-4.78%	-	-
Horiz. %	25.50%	80.48%	85.02%	79.20%	109.24%	95.22%	100.00%	-
ROE	3.69%	13.30%	13.53%	11.10%	19.38%	17.26%	69.84%	-
YoY %	-72.26%	-1.70%	21.89%	-42.72%	12.28%	-75.29%	-	-
Horiz. %	5.28%	19.04%	19.37%	15.89%	27.75%	24.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	57.45	62.25	53.25	41.35	48.05	43.09	167.03	-16.28%
YoY %	-7.71%	16.90%	28.78%	-13.94%	11.51%	-74.20%	-	-
Horiz. %	34.40%	37.27%	31.88%	24.76%	28.77%	25.80%	100.00%	-
EPS	1.92	6.38	5.68	4.11	6.59	5.18	20.95	-32.84%
YoY %	-69.91%	12.32%	38.20%	-37.63%	27.22%	-75.27%	-	-
Horiz. %	9.16%	30.45%	27.11%	19.62%	31.46%	24.73%	100.00%	-
DPS	0.00	0.00	1.00	1.00	2.00	0.74	0.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	170.27%	0.00%	-	-
Horiz. %	0.00%	0.00%	135.14%	135.14%	270.27%	100.00%	-	-
NAPS	0.52	0.48	0.42	0.37	0.34	0.30	0.30	9.59%
YoY %	8.33%	14.29%	13.51%	8.82%	13.33%	0.00%	-	-
Horiz. %	173.33%	160.00%	140.00%	123.33%	113.33%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 557,600
RPS	57.45	57.28	48.99	38.05	44.22	39.64	37.88	7.18%
YoY %	0.30%	16.92%	28.75%	-13.95%	11.55%	4.65%	-	-
Horiz. %	151.66%	151.21%	129.33%	100.45%	116.74%	104.65%	100.00%	-
EPS	1.92	5.87	5.23	3.78	6.06	4.77	4.75	-14.00%
YoY %	-67.29%	12.24%	38.36%	-37.62%	27.04%	0.42%	-	-
Horiz. %	40.42%	123.58%	110.11%	79.58%	127.58%	100.42%	100.00%	-
DPS	0.00	0.00	0.92	0.92	1.84	0.68	0.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	170.59%	0.00%	-	-
Horiz. %	0.00%	0.00%	135.29%	135.29%	270.59%	100.00%	-	-
NAPS	0.52	0.4417	0.3865	0.3404	0.3128	0.276	0.068	40.34%
YoY %	17.73%	14.28%	13.54%	8.82%	13.33%	305.88%	-	-
Horiz. %	764.71%	649.56%	568.38%	500.59%	460.00%	405.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	1.30	1.91	3.47	3.24	2.62	2.39	1.62	-3.59%
YoY %	-31.94%	-44.96%	7.10%	23.66%	9.62%	47.53%	-	-
Horiz. %	80.25%	117.90%	214.20%	200.00%	161.73%	147.53%	100.00%	-
P/EPS	38.86	18.64	32.55	32.61	19.13	19.89	12.89	20.18%
YoY %	108.48%	-42.73%	-0.18%	70.47%	-3.82%	54.31%	-	-
Horiz. %	301.47%	144.61%	252.52%	252.99%	148.41%	154.31%	100.00%	-
EY	2.57	5.36	3.07	3.07	5.23	5.03	7.76	-16.81%
YoY %	-52.05%	74.59%	0.00%	-41.30%	3.98%	-35.18%	-	-
Horiz. %	33.12%	69.07%	39.56%	39.56%	67.40%	64.82%	100.00%	-
DY	0.00	0.00	0.54	0.75	1.59	0.72	0.00	-
YoY %	0.00%	0.00%	-28.00%	-52.83%	120.83%	0.00%	-	-
Horiz. %	0.00%	0.00%	75.00%	104.17%	220.83%	100.00%	-	-
P/NAPS	1.43	2.48	4.40	3.62	3.71	3.43	9.00	-26.39%
YoY %	-42.34%	-43.64%	21.55%	-2.43%	8.16%	-61.89%	-	-
Horiz. %	15.89%	27.56%	48.89%	40.22%	41.22%	38.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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	1.34	2.02	3.81	3.92	2.46	2.97	1.92	-5.81%
YoY %	-33.66%	-46.98%	-2.81%	59.35%	-17.17%	54.69%	-	-
Horiz. %	69.79%	105.21%	198.44%	204.17%	128.12%	154.69%	100.00%	-
P/EPS	40.16	19.74	35.72	39.43	17.91	24.72	15.27	17.47%
YoY %	103.44%	-44.74%	-9.41%	120.16%	-27.55%	61.89%	-	-
Horiz. %	263.00%	129.27%	233.92%	258.22%	117.29%	161.89%	100.00%	-
EY	2.49	5.07	2.80	2.54	5.58	4.05	6.55	-14.88%
YoY %	-50.89%	81.07%	10.24%	-54.48%	37.78%	-38.17%	-	-
Horiz. %	38.02%	77.40%	42.75%	38.78%	85.19%	61.83%	100.00%	-
DY	0.00	0.00	0.49	0.62	1.69	0.58	0.00	-
YoY %	0.00%	0.00%	-20.97%	-63.31%	191.38%	0.00%	-	-
Horiz. %	0.00%	0.00%	84.48%	106.90%	291.38%	100.00%	-	-
P/NAPS	1.48	2.63	4.83	4.38	3.47	4.27	10.67	-28.04%
YoY %	-43.73%	-45.55%	10.27%	26.22%	-18.74%	-59.98%	-	-
Horiz. %	13.87%	24.65%	45.27%	41.05%	32.52%	40.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos