[JHM] YoY TTM 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- -6.75%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 363,750 278,046 244,626 261,280 249,948 245,453 178,062 12.63%
PBT 48,472 37,380 29,406 40,109 38,248 39,787 21,120 14.84%
Tax -15,907 -7,791 -8,326 -5,853 -7,575 -8,966 -4,849 21.88%
NP 32,565 29,589 21,080 34,256 30,673 30,821 16,271 12.25%
-
NP to SH 33,271 29,620 21,081 34,256 30,881 30,776 14,797 14.45%
-
Tax Rate 32.82% 20.84% 28.31% 14.59% 19.80% 22.53% 22.96% -
Total Cost 331,185 248,457 223,546 227,024 219,275 214,632 161,791 12.67%
-
Net Worth 267,647 239,768 211,887 195,159 172,856 117,709 49,943 32.26%
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 5,576 11,152 6,906 - - -
Div Payout % - 9.41% 26.45% 32.55% 22.36% - - -
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 49,943 32.26%
NOSH 557,600 557,600 557,600 557,600 557,600 262,800 123,165 28.60%
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 8.95% 10.64% 8.62% 13.11% 12.27% 12.56% 9.14% -
ROE 12.43% 12.35% 9.95% 17.55% 17.87% 26.15% 29.63% -
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 65.23 49.86 43.87 46.86 44.83 95.92 144.57 -12.41%
EPS 5.97 5.31 3.78 6.14 5.54 12.03 12.01 -10.99%
DPS 0.00 0.50 1.00 2.00 1.24 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 60.02 45.88 40.37 43.12 41.25 40.50 29.38 12.63%
EPS 5.49 4.89 3.48 5.65 5.10 5.08 2.44 14.46%
DPS 0.00 0.46 0.92 1.84 1.14 0.00 0.00 -
NAPS 0.4417 0.3957 0.3497 0.322 0.2852 0.1942 0.0824 32.27%
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 1.58 3.69 3.85 2.62 3.08 3.15 0.89 10.03%
P/EPS 17.26 34.64 44.70 20.02 24.92 25.11 10.65 8.37%
EY 5.79 2.89 2.24 4.99 4.01 3.98 9.39 -7.73%
DY 0.00 0.27 0.59 1.63 0.90 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 2.93 1.45 -
P/RPS 1.17 3.35 4.29 2.82 2.59 3.05 1.00 2.65%
P/EPS 12.82 31.44 49.73 21.49 20.95 24.36 12.07 1.00%
EY 7.80 3.18 2.01 4.65 4.77 4.10 8.29 -1.00%
DY 0.00 0.30 0.53 1.52 1.07 0.00 0.00 -
P/NAPS 1.59 3.88 4.95 3.77 3.74 6.37 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