[JHM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.23%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 256,792 186,899 122,895 60,562 264,928 190,547 119,875 65.94%
PBT 39,650 28,902 20,445 11,077 41,757 30,550 18,028 68.87%
Tax -9,184 -6,170 -4,863 -2,689 -6,587 -6,904 -4,010 73.48%
NP 30,466 22,732 15,582 8,388 35,170 23,646 14,018 67.54%
-
NP to SH 30,466 22,732 15,582 8,388 35,281 23,757 14,129 66.67%
-
Tax Rate 23.16% 21.35% 23.79% 24.28% 15.77% 22.60% 22.24% -
Total Cost 226,326 164,167 107,313 52,174 229,758 166,901 105,857 65.73%
-
Net Worth 200,736 195,159 189,584 189,584 184,008 172,856 167,280 12.88%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,152 8,364 5,576 2,788 11,152 8,364 5,576 58.53%
Div Payout % 36.60% 36.79% 35.78% 33.24% 31.61% 35.21% 39.46% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 200,736 195,159 189,584 189,584 184,008 172,856 167,280 12.88%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.86% 12.16% 12.68% 13.85% 13.28% 12.41% 11.69% -
ROE 15.18% 11.65% 8.22% 4.42% 19.17% 13.74% 8.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.05 33.52 22.04 10.86 47.51 34.17 21.50 65.93%
EPS 5.46 4.08 2.79 1.50 6.80 4.70 2.95 50.57%
DPS 2.00 1.50 1.00 0.50 2.00 1.50 1.00 58.53%
NAPS 0.36 0.35 0.34 0.34 0.33 0.31 0.30 12.88%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.37 30.84 20.28 9.99 43.72 31.44 19.78 65.94%
EPS 5.03 3.75 2.57 1.38 5.82 3.92 2.33 66.80%
DPS 1.84 1.38 0.92 0.46 1.84 1.38 0.92 58.53%
NAPS 0.3312 0.322 0.3128 0.3128 0.3036 0.2852 0.276 12.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.67 1.23 1.26 1.28 0.85 1.38 1.03 -
P/RPS 3.63 3.67 5.72 11.79 1.79 4.04 4.79 -16.83%
P/EPS 30.56 30.17 45.09 85.09 13.43 32.39 40.65 -17.27%
EY 3.27 3.31 2.22 1.18 7.44 3.09 2.46 20.83%
DY 1.20 1.22 0.79 0.39 2.35 1.09 0.97 15.19%
P/NAPS 4.64 3.51 3.71 3.76 2.58 4.45 3.43 22.24%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 28/11/19 23/08/19 31/05/19 27/02/19 30/11/18 23/08/18 -
Price 1.35 1.32 1.18 1.13 1.16 1.16 1.28 -
P/RPS 2.93 3.94 5.35 10.40 2.44 3.39 5.95 -37.56%
P/EPS 24.71 32.38 42.23 75.12 18.33 27.23 50.52 -37.84%
EY 4.05 3.09 2.37 1.33 5.45 3.67 1.98 60.92%
DY 1.48 1.14 0.85 0.44 1.72 1.29 0.78 53.08%
P/NAPS 3.75 3.77 3.47 3.32 3.52 3.74 4.27 -8.27%

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