[JHM] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.95%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 249,948 240,246 240,647 249,528 245,453 229,556 213,069 11.21%
PBT 38,248 35,579 35,296 38,407 39,787 36,986 32,397 11.69%
Tax -7,575 -6,873 -7,041 -7,974 -8,966 -8,185 -7,025 5.14%
NP 30,673 28,706 28,255 30,433 30,821 28,801 25,372 13.47%
-
NP to SH 30,881 28,876 28,377 30,485 30,776 28,794 25,387 13.93%
-
Tax Rate 19.80% 19.32% 19.95% 20.76% 22.53% 22.13% 21.68% -
Total Cost 219,275 211,540 212,392 219,095 214,632 200,755 187,697 10.91%
-
Net Worth 172,856 167,280 85,119 126,143 117,709 41,230 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,906 4,118 1,330 - - - - -
Div Payout % 22.36% 14.26% 4.69% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 172,856 167,280 85,119 126,143 117,709 41,230 0 -
NOSH 557,600 557,600 557,600 262,800 262,800 137,435 123,733 172.57%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.27% 11.95% 11.74% 12.20% 12.56% 12.55% 11.91% -
ROE 17.87% 17.26% 33.34% 24.17% 26.15% 69.84% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.83 43.09 90.47 94.95 95.92 167.03 172.20 -59.19%
EPS 5.54 5.18 10.67 11.60 12.03 20.95 20.52 -58.19%
DPS 1.24 0.74 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.32 0.48 0.46 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 262,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.25 39.64 39.71 41.18 40.50 37.88 35.16 11.22%
EPS 5.10 4.77 4.68 5.03 5.08 4.75 4.19 13.98%
DPS 1.14 0.68 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.276 0.1405 0.2082 0.1942 0.068 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.38 1.03 1.01 3.00 3.02 2.70 3.20 -
P/RPS 3.08 2.39 1.12 3.16 3.15 1.62 1.86 39.92%
P/EPS 24.92 19.89 9.47 25.86 25.11 12.89 15.60 36.61%
EY 4.01 5.03 10.56 3.87 3.98 7.76 6.41 -26.83%
DY 0.90 0.72 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.43 3.16 6.25 6.57 9.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 29/05/17 -
Price 1.16 1.28 1.04 1.59 2.93 3.20 4.90 -
P/RPS 2.59 2.97 1.15 1.67 3.05 1.92 2.85 -6.17%
P/EPS 20.95 24.72 9.75 13.71 24.36 15.27 23.88 -8.34%
EY 4.77 4.05 10.26 7.30 4.10 6.55 4.19 9.01%
DY 1.07 0.58 0.48 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 4.27 3.25 3.31 6.37 10.67 0.00 -

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