[JHM] QoQ TTM 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- 6.88%
YoY- 107.99%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 240,246 240,647 249,528 245,453 229,556 213,069 193,378 15.61%
PBT 35,579 35,296 38,407 39,787 36,986 32,397 25,991 23.35%
Tax -6,873 -7,041 -7,974 -8,966 -8,185 -7,025 -5,382 17.75%
NP 28,706 28,255 30,433 30,821 28,801 25,372 20,609 24.79%
-
NP to SH 28,876 28,377 30,485 30,776 28,794 25,387 20,331 26.43%
-
Tax Rate 19.32% 19.95% 20.76% 22.53% 22.13% 21.68% 20.71% -
Total Cost 211,540 212,392 219,095 214,632 200,755 187,697 172,769 14.49%
-
Net Worth 167,280 85,119 126,143 117,709 41,230 0 56,739 106.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,118 1,330 - - - - - -
Div Payout % 14.26% 4.69% - - - - - -
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 0 56,739 106.01%
NOSH 557,600 557,600 262,800 262,800 137,435 123,733 123,346 174.15%
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 11.95% 11.74% 12.20% 12.56% 12.55% 11.91% 10.66% -
ROE 17.26% 33.34% 24.17% 26.15% 69.84% 0.00% 35.83% -
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 43.09 90.47 94.95 95.92 167.03 172.20 156.78 -57.82%
EPS 5.18 10.67 11.60 12.03 20.95 20.52 16.48 -53.86%
DPS 0.74 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.48 0.46 0.30 0.00 0.46 -24.85%
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 39.64 39.71 41.18 40.50 37.88 35.16 31.91 15.60%
EPS 4.77 4.68 5.03 5.08 4.75 4.19 3.35 26.64%
DPS 0.68 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.1405 0.2082 0.1942 0.068 0.00 0.0936 106.03%
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 2.39 1.12 3.16 3.15 1.62 1.86 1.05 73.29%
P/EPS 19.89 9.47 25.86 25.11 12.89 15.60 9.95 58.88%
EY 5.03 10.56 3.87 3.98 7.76 6.41 10.05 -37.04%
DY 0.72 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.16 6.25 6.57 9.00 0.00 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 2.93 3.20 4.90 2.45 -
P/RPS 2.97 1.15 1.67 3.05 1.92 2.85 1.56 53.79%
P/EPS 24.72 9.75 13.71 24.36 15.27 23.88 14.86 40.52%
EY 4.05 10.26 7.30 4.10 6.55 4.19 6.73 -28.78%
DY 0.58 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.25 3.31 6.37 10.67 0.00 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