[JHM] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 86,774 75,839 93,143 100,012 94,756 59,217 69,738 15.64% QoQ % 14.42% -18.58% -6.87% 5.55% 60.01% -15.09% - Horiz. % 124.43% 108.75% 133.56% 143.41% 135.87% 84.91% 100.00%
PBT 4,452 7,098 12,135 12,681 16,558 4,278 11,356 -46.34% QoQ % -37.28% -41.51% -4.31% -23.41% 287.05% -62.33% - Horiz. % 39.20% 62.50% 106.86% 111.67% 145.81% 37.67% 100.00%
Tax -2,316 -6,368 -2,558 -3,182 -3,799 -1,059 -2,036 8.94% QoQ % 63.63% -148.94% 19.61% 16.24% -258.73% 47.99% - Horiz. % 113.75% 312.77% 125.64% 156.29% 186.59% 52.01% 100.00%
NP 2,136 730 9,577 9,499 12,759 3,219 9,320 -62.45% QoQ % 192.60% -92.38% 0.82% -25.55% 296.37% -65.46% - Horiz. % 22.92% 7.83% 102.76% 101.92% 136.90% 34.54% 100.00%
NP to SH 2,218 930 9,772 9,657 12,912 3,249 9,321 -61.50% QoQ % 138.49% -90.48% 1.19% -25.21% 297.41% -65.14% - Horiz. % 23.80% 9.98% 104.84% 103.60% 138.53% 34.86% 100.00%
Tax Rate 52.02 % 89.72 % 21.08 % 25.09 % 22.94 % 24.75 % 17.93 % 103.03% QoQ % -42.02% 325.62% -15.98% 9.37% -7.31% 38.04% - Horiz. % 290.13% 500.39% 117.57% 139.93% 127.94% 138.04% 100.00%
Total Cost 84,638 75,109 83,566 90,513 81,997 55,998 60,418 25.12% QoQ % 12.69% -10.12% -7.68% 10.39% 46.43% -7.32% - Horiz. % 140.09% 124.32% 138.31% 149.81% 135.72% 92.68% 100.00%
Net Worth 284,917 267,647 267,647 262,071 250,919 239,768 234,191 13.92% QoQ % 6.45% 0.00% 2.13% 4.44% 4.65% 2.38% - Horiz. % 121.66% 114.29% 114.29% 111.90% 107.14% 102.38% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 284,917 267,647 267,647 262,071 250,919 239,768 234,191 13.92% QoQ % 6.45% 0.00% 2.13% 4.44% 4.65% 2.38% - Horiz. % 121.66% 114.29% 114.29% 111.90% 107.14% 102.38% 100.00%
NOSH 558,661 557,600 557,600 557,600 557,600 557,600 557,600 0.13% QoQ % 0.19% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.19% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.46 % 0.96 % 10.28 % 9.50 % 13.47 % 5.44 % 13.36 % -67.53% QoQ % 156.25% -90.66% 8.21% -29.47% 147.61% -59.28% - Horiz. % 18.41% 7.19% 76.95% 71.11% 100.82% 40.72% 100.00%
ROE 0.78 % 0.35 % 3.65 % 3.68 % 5.15 % 1.36 % 3.98 % -66.16% QoQ % 122.86% -90.41% -0.82% -28.54% 278.68% -65.83% - Horiz. % 19.60% 8.79% 91.71% 92.46% 129.40% 34.17% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.53 13.60 16.70 17.94 16.99 10.62 12.51 15.46% QoQ % 14.19% -18.56% -6.91% 5.59% 59.98% -15.11% - Horiz. % 124.14% 108.71% 133.49% 143.41% 135.81% 84.89% 100.00%
EPS 0.39 0.17 1.75 1.73 2.32 0.58 1.67 -61.98% QoQ % 129.41% -90.29% 1.16% -25.43% 300.00% -65.27% - Horiz. % 23.35% 10.18% 104.79% 103.59% 138.92% 34.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5100 0.4800 0.4800 0.4700 0.4500 0.4300 0.4200 13.78% QoQ % 6.25% 0.00% 2.13% 4.44% 4.65% 2.38% - Horiz. % 121.43% 114.29% 114.29% 111.90% 107.14% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 606,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.32 12.51 15.37 16.50 15.64 9.77 11.51 15.63% QoQ % 14.47% -18.61% -6.85% 5.50% 60.08% -15.12% - Horiz. % 124.41% 108.69% 133.54% 143.35% 135.88% 84.88% 100.00%
EPS 0.37 0.15 1.61 1.59 2.13 0.54 1.54 -61.25% QoQ % 146.67% -90.68% 1.26% -25.35% 294.44% -64.94% - Horiz. % 24.03% 9.74% 104.55% 103.25% 138.31% 35.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4702 0.4417 0.4417 0.4325 0.4141 0.3957 0.3865 13.92% QoQ % 6.45% 0.00% 2.13% 4.44% 4.65% 2.38% - Horiz. % 121.66% 114.28% 114.28% 111.90% 107.14% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7400 1.0300 1.1900 1.3300 1.7300 1.8400 1.8500 -
P/RPS 4.76 7.57 7.12 7.42 10.18 17.33 14.79 -52.94% QoQ % -37.12% 6.32% -4.04% -27.11% -41.26% 17.17% - Horiz. % 32.18% 51.18% 48.14% 50.17% 68.83% 117.17% 100.00%
P/EPS 186.39 617.56 67.90 76.79 74.71 315.78 110.67 41.42% QoQ % -69.82% 809.51% -11.58% 2.78% -76.34% 185.33% - Horiz. % 168.42% 558.02% 61.35% 69.39% 67.51% 285.33% 100.00%
EY 0.54 0.16 1.47 1.30 1.34 0.32 0.90 -28.80% QoQ % 237.50% -89.12% 13.08% -2.99% 318.75% -64.44% - Horiz. % 60.00% 17.78% 163.33% 144.44% 148.89% 35.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.45 2.15 2.48 2.83 3.84 4.28 4.40 -52.19% QoQ % -32.56% -13.31% -12.37% -26.30% -10.28% -2.73% - Horiz. % 32.95% 48.86% 56.36% 64.32% 87.27% 97.27% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 -
Price 0.7650 0.7650 1.2600 1.2700 1.5000 1.6700 2.0300 -
P/RPS 4.93 5.62 7.54 7.08 8.83 15.73 16.23 -54.71% QoQ % -12.28% -25.46% 6.50% -19.82% -43.87% -3.08% - Horiz. % 30.38% 34.63% 46.46% 43.62% 54.41% 96.92% 100.00%
P/EPS 192.69 458.67 71.90 73.33 64.78 286.61 121.44 35.93% QoQ % -57.99% 537.93% -1.95% 13.20% -77.40% 136.01% - Horiz. % 158.67% 377.69% 59.21% 60.38% 53.34% 236.01% 100.00%
EY 0.52 0.22 1.39 1.36 1.54 0.35 0.82 -26.13% QoQ % 136.36% -84.17% 2.21% -11.69% 340.00% -57.32% - Horiz. % 63.41% 26.83% 169.51% 165.85% 187.80% 42.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 1.59 2.63 2.70 3.33 3.88 4.83 -54.04% QoQ % -5.66% -39.54% -2.59% -18.92% -14.18% -19.67% - Horiz. % 31.06% 32.92% 54.45% 55.90% 68.94% 80.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
JHM 1Qtr22 Financial Report.pdf 
