[JHM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 48.51%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 186,899 122,895 60,562 264,928 190,547 119,875 56,461 121.95%
PBT 28,902 20,445 11,077 41,757 30,550 18,028 7,261 150.95%
Tax -6,170 -4,863 -2,689 -6,587 -6,904 -4,010 -1,672 138.60%
NP 22,732 15,582 8,388 35,170 23,646 14,018 5,589 154.58%
-
NP to SH 22,732 15,582 8,388 35,281 23,757 14,129 5,700 151.27%
-
Tax Rate 21.35% 23.79% 24.28% 15.77% 22.60% 22.24% 23.03% -
Total Cost 164,167 107,313 52,174 229,758 166,901 105,857 50,872 118.22%
-
Net Worth 195,159 189,584 189,584 184,008 172,856 167,280 85,119 73.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,364 5,576 2,788 11,152 8,364 5,576 1,330 240.32%
Div Payout % 36.79% 35.78% 33.24% 31.61% 35.21% 39.46% 23.33% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 195,159 189,584 189,584 184,008 172,856 167,280 85,119 73.78%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.16% 12.68% 13.85% 13.28% 12.41% 11.69% 9.90% -
ROE 11.65% 8.22% 4.42% 19.17% 13.74% 8.45% 6.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.52 22.04 10.86 47.51 34.17 21.50 21.23 35.55%
EPS 4.08 2.79 1.50 6.80 4.70 2.95 1.43 101.03%
DPS 1.50 1.00 0.50 2.00 1.50 1.00 0.50 107.86%
NAPS 0.35 0.34 0.34 0.33 0.31 0.30 0.32 6.15%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.84 20.28 9.99 43.72 31.44 19.78 9.32 121.89%
EPS 3.75 2.57 1.38 5.82 3.92 2.33 0.94 151.32%
DPS 1.38 0.92 0.46 1.84 1.38 0.92 0.22 239.74%
NAPS 0.322 0.3128 0.3128 0.3036 0.2852 0.276 0.1405 73.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.23 1.26 1.28 0.85 1.38 1.03 1.01 -
P/RPS 3.67 5.72 11.79 1.79 4.04 4.79 4.76 -15.90%
P/EPS 30.17 45.09 85.09 13.43 32.39 40.65 47.13 -25.70%
EY 3.31 2.22 1.18 7.44 3.09 2.46 2.12 34.54%
DY 1.22 0.79 0.39 2.35 1.09 0.97 0.50 81.14%
P/NAPS 3.51 3.71 3.76 2.58 4.45 3.43 3.16 7.24%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 23/08/19 31/05/19 27/02/19 30/11/18 23/08/18 11/06/18 -
Price 1.32 1.18 1.13 1.16 1.16 1.28 1.04 -
P/RPS 3.94 5.35 10.40 2.44 3.39 5.95 4.90 -13.51%
P/EPS 32.38 42.23 75.12 18.33 27.23 50.52 48.53 -23.62%
EY 3.09 2.37 1.33 5.45 3.67 1.98 2.06 31.00%
DY 1.14 0.85 0.44 1.72 1.29 0.78 0.48 77.91%
P/NAPS 3.77 3.47 3.32 3.52 3.74 4.27 3.25 10.39%

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