End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.63 MYR | +5.00% | +8.62% | -12.50% |
02-28 | JHM Consolidation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 | CI |
2023 | JHM Consolidation Berhad Announces the Registered Office Address Change | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 474 | 931.2 | 1,063 | 964.6 | 448.4 | 381.8 | 381.8 | - |
Enterprise Value (EV) 1 | 474 | 935 | 1,087 | 998.7 | 474.4 | 436.3 | 381.8 | 381.8 |
P/E ratio | 12.5 x | 30.6 x | 49.7 x | 27.9 x | 18.3 x | 30.1 x | 12.6 x | 10.5 x |
Yield | - | 1.2% | 0.52% | - | - | 1.19% | 1.19% | 1.98% |
Capitalization / Revenue | 1.79 x | 3.63 x | 4.24 x | 3.25 x | 1.26 x | 1.4 x | 0.97 x | 0.88 x |
EV / Revenue | 1.79 x | 3.64 x | 4.33 x | 3.37 x | 1.33 x | 1.4 x | 0.97 x | 0.88 x |
EV / EBITDA | - | 18.3 x | 25.6 x | 17 x | 8.75 x | 11 x | 6.42 x | 5.37 x |
EV / FCF | - | 70.9 x | -120 x | 88 x | -20.5 x | 16.9 x | - | - |
FCF Yield | - | 1.41% | -0.84% | 1.14% | -4.89% | 5.93% | - | - |
Price to Book | - | 4.63 x | 4.89 x | 3.86 x | 1.45 x | 1.36 x | 1.12 x | 1.02 x |
Nbr of stocks (in thousands) | 557,600 | 557,600 | 556,633 | 557,600 | 606,000 | 606,000 | 606,000 | - |
Reference price 2 | 0.8500 | 1.670 | 1.910 | 1.730 | 0.7400 | 0.6300 | 0.6300 | 0.6300 |
Announcement Date | 27/02/19 | 26/02/20 | 26/02/21 | 25/02/22 | 27/02/23 | 28/02/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 264.9 | 256.8 | 251 | 296.6 | 355.8 | 310.7 | 392.6 | 431.8 |
EBITDA 1 | - | 51.04 | 42.43 | 58.64 | 54.24 | 39.62 | 59.45 | 71.05 |
EBIT 1 | - | 41.79 | 31.59 | 45.31 | 40.78 | 22.23 | 40 | 54 |
Operating Margin | - | 16.27% | 12.59% | 15.28% | 11.46% | 7.16% | 10.19% | 12.51% |
Earnings before Tax (EBT) 1 | - | 39.65 | 29.54 | 43.05 | 36.37 | 19.97 | 38 | 51 |
Net income 1 | - | 30.47 | 21.39 | 34.49 | 22.58 | 14.5 | 28 | 39 |
Net margin | - | 11.86% | 8.52% | 11.63% | 6.35% | 4.67% | 7.13% | 9.03% |
EPS 2 | 0.0680 | 0.0546 | 0.0384 | 0.0619 | 0.0404 | 0.0239 | 0.0500 | 0.0600 |
Free Cash Flow 1 | - | 13.19 | -9.084 | 11.35 | -23.18 | 23 | - | - |
FCF margin | - | 5.14% | -3.62% | 3.83% | -6.52% | 6.39% | - | - |
FCF Conversion (EBITDA) | - | 25.85% | - | 19.36% | - | 48.46% | - | - |
FCF Conversion (Net income) | - | 43.3% | - | 32.91% | - | 102.22% | - | - |
Dividend per Share 2 | - | 0.0200 | 0.0100 | - | - | 0.007500 | 0.007500 | 0.0125 |
Announcement Date | 27/02/19 | 26/02/20 | 26/02/21 | 25/02/22 | 27/02/23 | 28/02/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2022 Q1 |
---|---|---|
Net sales | - | - |
EBITDA | - | - |
EBIT | - | - |
Operating Margin | - | - |
Earnings before Tax (EBT) | - | - |
Net income 1 | 3.249 | 9.657 |
Net margin | - | - |
EPS 2 | 0.005800 | 0.0173 |
Dividend per Share | - | - |
Announcement Date | 26/11/21 | 30/05/22 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | 3.78 | 24 | 34.1 | 26 | 6 | - | - |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 0.0741 x | 0.5654 x | 0.5815 x | 0.4796 x | 0.1264 x | - | - |
Free Cash Flow 1 | - | 13.2 | -9.08 | 11.4 | -23.2 | 23 | - | - |
ROE (net income / shareholders' equity) | 21.7% | 16.9% | 9.81% | 14.8% | 8.11% | 4.63% | 8.35% | 9.65% |
ROA (Net income/ Total Assets) | - | - | 6.67% | 9.28% | 5.02% | 3.02% | 5.8% | 6.1% |
Assets 1 | - | - | 320.5 | 371.6 | 450 | 480.3 | 482.8 | 639.3 |
Book Value Per Share 2 | - | 0.3600 | 0.3900 | 0.4500 | 0.5100 | 0.5300 | 0.5700 | 0.6200 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | 12.7 | 21.4 | 15.5 | 26 | 4.02 | 20 | 30 |
Capex / Sales | - | 4.93% | 8.52% | 5.23% | 7.31% | 1.29% | 5.09% | 6.95% |
Announcement Date | 27/02/19 | 26/02/20 | 26/02/21 | 25/02/22 | 27/02/23 | 28/02/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-12.50% | 76.72M | |
+86.06% | 2,185B | |
+32.55% | 627B | |
+17.38% | 592B | |
+5.68% | 243B | |
+25.73% | 200B | |
-38.37% | 132B | |
+40.77% | 127B | |
+42.36% | 105B | |
+2.40% | 99B |
- Stock Market
- Equities
- JHM Stock
- Financials JHM Consolidation