[JHM] QoQ 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- -27.21%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 69,893 64,004 62,333 60,562 74,381 70,672 63,414 6.68%
PBT 10,748 8,457 9,368 11,077 11,207 12,522 10,767 -0.11%
Tax -3,014 -1,307 -2,174 -2,689 317 -2,894 -2,338 18.39%
NP 7,734 7,150 7,194 8,388 11,524 9,628 8,429 -5.56%
-
NP to SH 7,734 7,150 7,194 8,388 11,524 9,628 8,429 -5.56%
-
Tax Rate 28.04% 15.45% 23.21% 24.28% -2.83% 23.11% 21.71% -
Total Cost 62,159 56,854 55,139 52,174 62,857 61,044 54,985 8.49%
-
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 2,788 2,788 2,788 2,788 2,788 2,788 2,788 0.00%
Div Payout % 36.05% 38.99% 38.75% 33.24% 24.19% 28.96% 33.08% -
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 11.07% 11.17% 11.54% 13.85% 15.49% 13.62% 13.29% -
ROE 3.85% 3.66% 3.79% 4.42% 6.26% 5.57% 5.04% -
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 12.53 11.48 11.18 10.86 13.34 12.67 11.37 6.67%
EPS 1.39 1.28 1.29 1.50 2.07 1.73 1.51 -5.35%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
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 11.53 10.56 10.29 9.99 12.27 11.66 10.46 6.68%
EPS 1.28 1.18 1.19 1.38 1.90 1.59 1.39 -5.33%
DPS 0.46 0.46 0.46 0.46 0.46 0.46 0.46 0.00%
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 13.32 10.72 11.27 11.79 6.37 10.89 9.06 29.20%
P/EPS 120.40 95.92 97.66 85.09 41.13 79.92 68.14 46.00%
EY 0.83 1.04 1.02 1.18 2.43 1.25 1.47 -31.61%
DY 0.30 0.41 0.40 0.39 0.59 0.36 0.49 -27.83%
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 10.77 11.50 10.56 10.40 8.70 9.15 11.26 -2.91%
P/EPS 97.33 102.94 91.46 75.12 56.13 67.18 84.68 9.69%
EY 1.03 0.97 1.09 1.33 1.78 1.49 1.18 -8.64%
DY 0.37 0.38 0.42 0.44 0.43 0.43 0.39 -3.43%
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