[JHM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.44%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 119,875 56,461 249,528 190,127 129,157 65,342 193,733 -27.45%
PBT 18,028 7,261 38,406 30,709 20,856 10,372 25,998 -21.70%
Tax -4,010 -1,672 -7,974 -7,303 -5,111 -2,605 -5,383 -17.86%
NP 14,018 5,589 30,432 23,406 15,745 7,767 20,615 -22.72%
-
NP to SH 14,129 5,700 30,484 23,361 15,738 7,808 20,337 -21.61%
-
Tax Rate 22.24% 23.03% 20.76% 23.78% 24.51% 25.12% 20.71% -
Total Cost 105,857 50,872 219,096 166,721 113,412 57,575 173,118 -28.02%
-
Net Worth 167,280 85,119 126,143 117,709 39,181 65,293 56,739 106.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,576 1,330 3,942 - - - - -
Div Payout % 39.46% 23.33% 12.93% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,280 85,119 126,143 117,709 39,181 65,293 56,739 106.01%
NOSH 557,600 557,600 262,800 262,800 130,605 123,732 123,732 173.58%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.69% 9.90% 12.20% 12.31% 12.19% 11.89% 10.64% -
ROE 8.45% 6.70% 24.17% 19.85% 40.17% 11.96% 35.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.50 21.23 94.95 74.30 98.89 52.81 157.06 -73.53%
EPS 2.95 1.43 15.52 13.51 12.05 6.31 16.48 -68.33%
DPS 1.00 0.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.48 0.46 0.30 0.5277 0.46 -24.85%
Adjusted Per Share Value based on latest NOSH - 262,800
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.78 9.32 41.18 31.37 21.31 10.78 31.97 -27.45%
EPS 2.33 0.94 5.03 3.85 2.60 1.29 3.36 -21.70%
DPS 0.92 0.22 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.1405 0.2082 0.1942 0.0647 0.1077 0.0936 106.03%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.03 1.01 3.00 3.02 2.70 3.20 1.64 -
P/RPS 4.79 4.76 3.16 4.06 2.73 6.06 1.04 177.59%
P/EPS 40.65 47.13 25.86 33.08 22.41 50.71 9.95 156.21%
EY 2.46 2.12 3.87 3.02 4.46 1.97 10.05 -60.97%
DY 0.97 0.50 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.16 6.25 6.57 9.00 6.06 3.57 -2.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 -
Price 1.28 1.04 1.59 2.91 3.20 4.90 2.45 -
P/RPS 5.95 4.90 1.67 3.92 3.24 9.28 1.56 144.71%
P/EPS 50.52 48.53 13.71 31.88 26.56 77.65 14.86 126.60%
EY 1.98 2.06 7.30 3.14 3.77 1.29 6.73 -55.86%
DY 0.78 0.48 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.25 3.31 6.33 10.67 9.29 5.33 -13.77%

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