[JHM] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 17.4%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 269,150 345,871 323,723 275,287 244,767 269,029 240,647 1.88%
PBT 13,062 26,529 44,873 34,032 34,945 45,573 35,296 -15.25%
Tax -5,071 -12,487 -10,076 -8,924 -7,579 -7,604 -7,041 -5.31%
NP 7,991 14,042 34,797 25,108 27,366 37,969 28,255 -18.96%
-
NP to SH 8,040 14,673 35,139 25,109 27,366 37,969 28,377 -18.94%
-
Tax Rate 38.82% 47.07% 22.45% 26.22% 21.69% 16.69% 19.95% -
Total Cost 261,159 331,829 288,926 250,179 217,401 231,060 212,392 3.50%
-
Net Worth 315,119 309,059 262,071 223,040 206,312 189,584 85,119 24.35%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 5,576 8,364 11,152 1,330 -
Div Payout % - - - 22.21% 30.56% 29.37% 4.69% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 315,119 309,059 262,071 223,040 206,312 189,584 85,119 24.35%
NOSH 606,000 606,000 557,600 557,600 557,600 557,600 557,600 1.39%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.97% 4.06% 10.75% 9.12% 11.18% 14.11% 11.74% -
ROE 2.55% 4.75% 13.41% 11.26% 13.26% 20.03% 33.34% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 44.41 57.07 58.06 49.37 43.90 48.25 90.47 -11.17%
EPS 1.33 2.42 6.30 4.50 4.91 6.81 10.67 -29.30%
DPS 0.00 0.00 0.00 1.00 1.50 2.00 0.50 -
NAPS 0.52 0.51 0.47 0.40 0.37 0.34 0.32 8.42%
Adjusted Per Share Value based on latest NOSH - 557,600
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 44.41 57.07 53.42 45.43 40.39 44.39 39.71 1.88%
EPS 1.33 2.42 5.80 4.14 4.52 6.27 4.68 -18.90%
DPS 0.00 0.00 0.00 0.92 1.38 1.84 0.22 -
NAPS 0.52 0.51 0.4325 0.3681 0.3404 0.3128 0.1405 24.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.565 0.84 1.33 1.90 0.715 1.28 1.01 -
P/RPS 1.27 1.47 2.29 3.85 1.63 2.65 1.12 2.11%
P/EPS 42.59 34.69 21.10 42.19 14.57 18.80 9.47 28.44%
EY 2.35 2.88 4.74 2.37 6.86 5.32 10.56 -22.13%
DY 0.00 0.00 0.00 0.53 2.10 1.56 0.50 -
P/NAPS 1.09 1.65 2.83 4.75 1.93 3.76 3.16 -16.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 31/05/23 30/05/22 24/06/21 19/06/20 31/05/19 11/06/18 -
Price 0.665 0.735 1.27 1.79 1.37 1.13 1.04 -
P/RPS 1.50 1.29 2.19 3.63 3.12 2.34 1.15 4.52%
P/EPS 50.12 30.36 20.15 39.75 27.91 16.59 9.75 31.33%
EY 2.00 3.29 4.96 2.52 3.58 6.03 10.26 -23.83%
DY 0.00 0.00 0.00 0.56 1.09 1.77 0.48 -
P/NAPS 1.28 1.44 2.70 4.48 3.70 3.32 3.25 -14.37%

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