[JHM] QoQ Cumulative 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- 30.49%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 190,547 119,875 56,461 249,528 190,127 129,157 65,342 103.98%
PBT 30,550 18,028 7,261 38,406 30,709 20,856 10,372 105.34%
Tax -6,904 -4,010 -1,672 -7,974 -7,303 -5,111 -2,605 91.39%
NP 23,646 14,018 5,589 30,432 23,406 15,745 7,767 109.91%
-
NP to SH 23,757 14,129 5,700 30,484 23,361 15,738 7,808 109.83%
-
Tax Rate 22.60% 22.24% 23.03% 20.76% 23.78% 24.51% 25.12% -
Total Cost 166,901 105,857 50,872 219,096 166,721 113,412 57,575 103.17%
-
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 8,364 5,576 1,330 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 13.74% 8.45% 6.70% 24.17% 19.85% 40.17% 11.96% -
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 34.17 21.50 21.23 94.95 74.30 98.89 52.81 -25.17%
EPS 4.70 2.95 1.43 15.52 13.51 12.05 6.31 -17.81%
DPS 1.50 1.00 0.50 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 31.44 19.78 9.32 41.18 31.37 21.31 10.78 103.99%
EPS 3.92 2.33 0.94 5.03 3.85 2.60 1.29 109.65%
DPS 1.38 0.92 0.22 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 4.04 4.79 4.76 3.16 4.06 2.73 6.06 -23.66%
P/EPS 32.39 40.65 47.13 25.86 33.08 22.41 50.71 -25.81%
EY 3.09 2.46 2.12 3.87 3.02 4.46 1.97 34.96%
DY 1.09 0.97 0.50 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 3.39 5.95 4.90 1.67 3.92 3.24 9.28 -48.86%
P/EPS 27.23 50.52 48.53 13.71 31.88 26.56 77.65 -50.23%
EY 3.67 1.98 2.06 7.30 3.14 3.77 1.29 100.65%
DY 1.29 0.78 0.48 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