[JHM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 23.94%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 285,184 193,322 245,790 239,750 258,314 185,958 114,022 16.49%
PBT 44,436 21,228 40,890 36,056 41,712 19,724 7,900 33.32%
Tax -7,778 -5,178 -9,726 -8,020 -10,222 -4,616 -1,500 31.52%
NP 36,658 16,050 31,164 28,036 31,490 15,108 6,400 33.72%
-
NP to SH 36,660 16,052 31,164 28,258 31,476 14,552 6,496 33.39%
-
Tax Rate 17.50% 24.39% 23.79% 22.24% 24.51% 23.40% 18.99% -
Total Cost 248,526 177,272 214,626 211,714 226,824 170,850 107,622 14.95%
-
Net Worth 234,191 206,312 189,584 167,280 39,181 43,201 31,987 39.30%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 11,152 11,152 - - - -
Div Payout % - - 35.78% 39.46% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 234,191 206,312 189,584 167,280 39,181 43,201 31,987 39.30%
NOSH 557,600 557,600 557,600 557,600 130,605 122,905 123,030 28.61%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.85% 8.30% 12.68% 11.69% 12.19% 8.12% 5.61% -
ROE 15.65% 7.78% 16.44% 16.89% 80.33% 33.68% 20.31% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.14 34.67 44.08 43.00 197.78 151.30 92.68 -9.42%
EPS 6.58 2.88 5.58 5.90 24.10 11.84 5.28 3.73%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.34 0.30 0.30 0.3515 0.26 8.31%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.06 31.90 40.56 39.56 42.63 30.69 18.82 16.48%
EPS 6.05 2.65 5.14 4.66 5.19 2.40 1.07 33.43%
DPS 0.00 0.00 1.84 1.84 0.00 0.00 0.00 -
NAPS 0.3865 0.3404 0.3128 0.276 0.0647 0.0713 0.0528 39.30%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.85 1.34 1.26 1.03 2.70 0.985 0.33 -
P/RPS 3.62 3.86 2.86 2.40 1.37 0.65 0.36 46.86%
P/EPS 28.14 46.55 22.54 20.32 11.20 8.32 6.25 28.47%
EY 3.55 2.15 4.44 4.92 8.93 12.02 16.00 -22.17%
DY 0.00 0.00 1.59 1.94 0.00 0.00 0.00 -
P/NAPS 4.40 3.62 3.71 3.43 9.00 2.80 1.27 22.98%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 26/08/20 23/08/19 23/08/18 30/08/17 29/08/16 24/08/15 -
Price 2.03 1.62 1.18 1.28 3.20 1.45 0.375 -
P/RPS 3.97 4.67 2.68 2.98 1.62 0.96 0.40 46.54%
P/EPS 30.88 56.27 21.11 25.26 13.28 12.25 7.10 27.73%
EY 3.24 1.78 4.74 3.96 7.53 8.17 14.08 -21.70%
DY 0.00 0.00 1.69 1.56 0.00 0.00 0.00 -
P/NAPS 4.83 4.38 3.47 4.27 10.67 4.13 1.44 22.32%

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