[JHM] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.3%
YoY- 183.72%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 59,401 60,970 63,815 65,342 55,326 45,073 47,328 16.30%
PBT 7,698 9,853 10,484 10,372 9,078 7,051 5,896 19.39%
Tax -671 -2,192 -2,506 -2,605 -1,663 -1,411 -1,346 -37.04%
NP 7,027 7,661 7,978 7,767 7,415 5,640 4,550 33.50%
-
NP to SH 7,124 7,623 7,930 7,808 7,415 5,640 4,524 35.24%
-
Tax Rate 8.72% 22.25% 23.90% 25.12% 18.32% 20.01% 22.83% -
Total Cost 52,374 53,309 55,837 57,575 47,911 39,433 42,778 14.40%
-
Net Worth 126,143 117,709 41,230 65,293 56,652 49,943 43,211 103.85%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 126,143 117,709 41,230 65,293 56,652 49,943 43,211 103.85%
NOSH 262,800 262,800 137,435 123,732 123,732 123,165 122,934 65.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.83% 12.57% 12.50% 11.89% 13.40% 12.51% 9.61% -
ROE 5.65% 6.48% 19.23% 11.96% 13.09% 11.29% 10.47% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.60 23.83 46.43 52.81 44.85 36.60 38.50 -29.82%
EPS 2.71 2.98 5.77 6.31 6.01 4.58 3.68 -18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.30 0.5277 0.4593 0.4055 0.3515 23.01%
Adjusted Per Share Value based on latest NOSH - 123,732
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.80 10.06 10.53 10.78 9.13 7.44 7.81 16.28%
EPS 1.18 1.26 1.31 1.29 1.22 0.93 0.75 35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.1942 0.068 0.1077 0.0935 0.0824 0.0713 103.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.00 3.02 2.70 3.20 1.64 1.28 0.985 -
P/RPS 13.27 12.67 5.81 6.06 3.66 3.50 2.56 198.62%
P/EPS 110.67 101.38 46.79 50.71 27.28 27.95 26.77 156.92%
EY 0.90 0.99 2.14 1.97 3.67 3.58 3.74 -61.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 6.57 9.00 6.06 3.57 3.16 2.80 70.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 -
Price 1.59 2.91 3.20 4.90 2.45 1.45 1.45 -
P/RPS 7.03 12.21 6.89 9.28 5.46 3.96 3.77 51.32%
P/EPS 58.65 97.68 55.46 77.65 40.75 31.67 39.40 30.27%
EY 1.70 1.02 1.80 1.29 2.45 3.16 2.54 -23.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.33 10.67 9.29 5.33 3.58 4.13 -13.68%

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