[JHM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
11-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.3%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 264,928 190,547 119,875 56,461 249,528 190,127 129,157 61.22%
PBT 41,757 30,550 18,028 7,261 38,406 30,709 20,856 58.65%
Tax -6,587 -6,904 -4,010 -1,672 -7,974 -7,303 -5,111 18.37%
NP 35,170 23,646 14,018 5,589 30,432 23,406 15,745 70.62%
-
NP to SH 35,281 23,757 14,129 5,700 30,484 23,361 15,738 71.03%
-
Tax Rate 15.77% 22.60% 22.24% 23.03% 20.76% 23.78% 24.51% -
Total Cost 229,758 166,901 105,857 50,872 219,096 166,721 113,412 59.90%
-
Net Worth 184,008 172,856 167,280 85,119 126,143 117,709 39,181 179.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,152 8,364 5,576 1,330 3,942 - - -
Div Payout % 31.61% 35.21% 39.46% 23.33% 12.93% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 184,008 172,856 167,280 85,119 126,143 117,709 39,181 179.65%
NOSH 557,600 557,600 557,600 557,600 262,800 262,800 130,605 162.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.28% 12.41% 11.69% 9.90% 12.20% 12.31% 12.19% -
ROE 19.17% 13.74% 8.45% 6.70% 24.17% 19.85% 40.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 47.51 34.17 21.50 21.23 94.95 74.30 98.89 -38.57%
EPS 6.80 4.70 2.95 1.43 15.52 13.51 12.05 -31.64%
DPS 2.00 1.50 1.00 0.50 1.50 0.00 0.00 -
NAPS 0.33 0.31 0.30 0.32 0.48 0.46 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.72 31.44 19.78 9.32 41.18 31.37 21.31 61.24%
EPS 5.82 3.92 2.33 0.94 5.03 3.85 2.60 70.86%
DPS 1.84 1.38 0.92 0.22 0.65 0.00 0.00 -
NAPS 0.3036 0.2852 0.276 0.1405 0.2082 0.1942 0.0647 179.49%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.85 1.38 1.03 1.01 3.00 3.02 2.70 -
P/RPS 1.79 4.04 4.79 4.76 3.16 4.06 2.73 -24.46%
P/EPS 13.43 32.39 40.65 47.13 25.86 33.08 22.41 -28.85%
EY 7.44 3.09 2.46 2.12 3.87 3.02 4.46 40.52%
DY 2.35 1.09 0.97 0.50 0.50 0.00 0.00 -
P/NAPS 2.58 4.45 3.43 3.16 6.25 6.57 9.00 -56.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 -
Price 1.16 1.16 1.28 1.04 1.59 2.91 3.20 -
P/RPS 2.44 3.39 5.95 4.90 1.67 3.92 3.24 -17.18%
P/EPS 18.33 27.23 50.52 48.53 13.71 31.88 26.56 -21.85%
EY 5.45 3.67 1.98 2.06 7.30 3.14 3.77 27.76%
DY 1.72 1.29 0.78 0.48 0.94 0.00 0.00 -
P/NAPS 3.52 3.74 4.27 3.25 3.31 6.33 10.67 -52.15%

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