[JHM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 53.57%
YoY- 183.72%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,528 253,502 258,314 261,368 193,733 184,069 185,958 21.59%
PBT 38,406 40,945 41,712 41,488 25,998 22,550 19,724 55.74%
Tax -7,974 -9,737 -10,222 -10,420 -5,383 -4,958 -4,616 43.82%
NP 30,432 31,208 31,490 31,068 20,615 17,592 15,108 59.29%
-
NP to SH 30,484 31,148 31,476 31,232 20,337 17,221 14,552 63.49%
-
Tax Rate 20.76% 23.78% 24.51% 25.12% 20.71% 21.99% 23.40% -
Total Cost 219,096 222,294 226,824 230,300 173,118 166,477 170,850 17.98%
-
Net Worth 126,143 117,709 39,181 65,293 56,739 49,979 43,201 103.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,942 - - - - - - -
Div Payout % 12.93% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 126,143 117,709 39,181 65,293 56,739 49,979 43,201 103.89%
NOSH 262,800 262,800 130,605 123,732 123,732 123,253 122,905 65.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.20% 12.31% 12.19% 11.89% 10.64% 9.56% 8.12% -
ROE 24.17% 26.46% 80.33% 47.83% 35.84% 34.46% 33.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 94.95 99.07 197.78 211.24 157.06 149.34 151.30 -26.63%
EPS 15.52 18.01 24.10 25.24 16.48 13.97 11.84 19.71%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.30 0.5277 0.46 0.4055 0.3515 23.01%
Adjusted Per Share Value based on latest NOSH - 123,732
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.18 41.83 42.63 43.13 31.97 30.37 30.69 21.58%
EPS 5.03 5.14 5.19 5.15 3.36 2.84 2.40 63.55%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.1942 0.0647 0.1077 0.0936 0.0825 0.0713 103.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.00 3.02 2.70 3.20 1.64 1.28 0.985 -
P/RPS 3.16 3.05 1.37 1.51 1.04 0.86 0.65 186.15%
P/EPS 25.86 24.81 11.20 12.68 9.95 9.16 8.32 112.53%
EY 3.87 4.03 8.93 7.89 10.05 10.92 12.02 -52.92%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 6.57 9.00 6.06 3.57 3.16 2.80 70.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 -
Price 1.59 2.91 3.20 4.90 2.45 1.45 1.45 -
P/RPS 1.67 2.94 1.62 2.32 1.56 0.97 0.96 44.49%
P/EPS 13.71 23.91 13.28 19.41 14.86 10.38 12.25 7.77%
EY 7.30 4.18 7.53 5.15 6.73 9.64 8.17 -7.21%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.33 10.67 9.29 5.33 3.58 4.13 -13.68%

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