[JHM] QoQ 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- -3.87%
YoY- 35.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 63,414 56,461 59,401 60,970 63,815 65,342 55,326 9.55%
PBT 10,767 7,261 7,698 9,853 10,484 10,372 9,078 12.08%
Tax -2,338 -1,672 -671 -2,192 -2,506 -2,605 -1,663 25.57%
NP 8,429 5,589 7,027 7,661 7,978 7,767 7,415 8.94%
-
NP to SH 8,429 5,700 7,124 7,623 7,930 7,808 7,415 8.94%
-
Tax Rate 21.71% 23.03% 8.72% 22.25% 23.90% 25.12% 18.32% -
Total Cost 54,985 50,872 52,374 53,309 55,837 57,575 47,911 9.64%
-
Net Worth 167,280 85,119 126,143 117,709 41,230 65,293 56,652 106.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,788 1,330 - - - - - -
Div Payout % 33.08% 23.33% - - - - - -
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 41,230 65,293 56,652 106.22%
NOSH 557,600 557,600 262,800 262,800 137,435 123,732 123,732 173.58%
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 13.29% 9.90% 11.83% 12.57% 12.50% 11.89% 13.40% -
ROE 5.04% 6.70% 5.65% 6.48% 19.23% 11.96% 13.09% -
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 11.37 21.23 22.60 23.83 46.43 52.81 44.85 -60.04%
EPS 1.51 1.43 2.71 2.98 5.77 6.31 6.01 -60.28%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.48 0.46 0.30 0.5277 0.4593 -24.77%
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 10.46 9.32 9.80 10.06 10.53 10.78 9.13 9.51%
EPS 1.39 0.94 1.18 1.26 1.31 1.29 1.22 9.11%
DPS 0.46 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.1405 0.2082 0.1942 0.068 0.1077 0.0935 106.18%
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 9.06 4.76 13.27 12.67 5.81 6.06 3.66 83.29%
P/EPS 68.14 47.13 110.67 101.38 46.79 50.71 27.28 84.40%
EY 1.47 2.12 0.90 0.99 2.14 1.97 3.67 -45.75%
DY 0.49 0.50 0.00 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 11.26 4.90 7.03 12.21 6.89 9.28 5.46 62.23%
P/EPS 84.68 48.53 58.65 97.68 55.46 77.65 40.75 63.06%
EY 1.18 2.06 1.70 1.02 1.80 1.29 2.45 -38.63%
DY 0.39 0.48 0.00 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