[JHM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.13%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 254,062 239,750 225,844 249,528 253,502 258,314 261,368 -1.87%
PBT 40,733 36,056 29,044 38,406 40,945 41,712 41,488 -1.21%
Tax -9,205 -8,020 -6,688 -7,974 -9,737 -10,222 -10,420 -7.92%
NP 31,528 28,036 22,356 30,432 31,208 31,490 31,068 0.98%
-
NP to SH 31,676 28,258 22,800 30,484 31,148 31,476 31,232 0.94%
-
Tax Rate 22.60% 22.24% 23.03% 20.76% 23.78% 24.51% 25.12% -
Total Cost 222,534 211,714 203,488 219,096 222,294 226,824 230,300 -2.25%
-
Net Worth 172,856 167,280 85,119 126,143 117,709 39,181 65,293 91.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,152 11,152 5,320 3,942 - - - -
Div Payout % 35.21% 39.46% 23.33% 12.93% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 172,856 167,280 85,119 126,143 117,709 39,181 65,293 91.25%
NOSH 557,600 557,600 557,600 262,800 262,800 130,605 123,732 172.58%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.41% 11.69% 9.90% 12.20% 12.31% 12.19% 11.89% -
ROE 18.33% 16.89% 26.79% 24.17% 26.46% 80.33% 47.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.56 43.00 84.90 94.95 99.07 197.78 211.24 -64.00%
EPS 6.27 5.90 5.72 15.52 18.01 24.10 25.24 -60.44%
DPS 2.00 2.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.32 0.48 0.46 0.30 0.5277 -29.83%
Adjusted Per Share Value based on latest NOSH - 262,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.92 39.56 37.27 41.18 41.83 42.63 43.13 -1.87%
EPS 5.23 4.66 3.76 5.03 5.14 5.19 5.15 1.03%
DPS 1.84 1.84 0.88 0.65 0.00 0.00 0.00 -
NAPS 0.2852 0.276 0.1405 0.2082 0.1942 0.0647 0.1077 91.29%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.38 1.03 1.01 3.00 3.02 2.70 3.20 -
P/RPS 3.03 2.40 1.19 3.16 3.05 1.37 1.51 59.02%
P/EPS 24.29 20.32 11.78 25.86 24.81 11.20 12.68 54.18%
EY 4.12 4.92 8.49 3.87 4.03 8.93 7.89 -35.12%
DY 1.45 1.94 1.98 0.50 0.00 0.00 0.00 -
P/NAPS 4.45 3.43 3.16 6.25 6.57 9.00 6.06 -18.59%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 29/05/17 -
Price 1.16 1.28 1.04 1.59 2.91 3.20 4.90 -
P/RPS 2.55 2.98 1.22 1.67 2.94 1.62 2.32 6.49%
P/EPS 20.42 25.26 12.13 13.71 23.91 13.28 19.41 3.43%
EY 4.90 3.96 8.24 7.30 4.18 7.53 5.15 -3.26%
DY 1.72 1.56 1.92 0.94 0.00 0.00 0.00 -
P/NAPS 3.74 4.27 3.25 3.31 6.33 10.67 9.29 -45.44%

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