[JHM] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.1%
YoY- 1.7%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 269,078 232,977 249,198 254,062 253,502 184,069 122,277 14.03%
PBT 35,328 24,877 38,536 40,733 40,945 22,550 6,393 32.92%
Tax -6,597 -7,082 -8,226 -9,205 -9,737 -4,958 -1,213 32.57%
NP 28,730 17,794 30,309 31,528 31,208 17,592 5,180 33.01%
-
NP to SH 28,772 17,796 30,309 31,676 31,148 17,221 6,096 29.48%
-
Tax Rate 18.67% 28.47% 21.35% 22.60% 23.78% 21.99% 18.97% -
Total Cost 240,348 215,182 218,889 222,534 222,294 166,477 117,097 12.72%
-
Net Worth 239,768 211,887 195,159 172,856 117,709 49,979 32,643 39.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 3,717 11,152 11,152 - - - -
Div Payout % - 20.89% 36.79% 35.21% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 239,768 211,887 195,159 172,856 117,709 49,979 32,643 39.38%
NOSH 557,600 557,600 557,600 557,600 262,800 123,253 122,903 28.63%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.68% 7.64% 12.16% 12.41% 12.31% 9.56% 4.24% -
ROE 12.00% 8.40% 15.53% 18.33% 26.46% 34.46% 18.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 48.26 41.78 44.69 45.56 99.07 149.34 99.49 -11.34%
EPS 5.16 3.19 5.44 6.27 18.01 13.97 4.96 0.66%
DPS 0.00 0.67 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.35 0.31 0.46 0.4055 0.2656 8.35%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.40 38.45 41.12 41.92 41.83 30.37 20.18 14.03%
EPS 4.75 2.94 5.00 5.23 5.14 2.84 1.01 29.40%
DPS 0.00 0.61 1.84 1.84 0.00 0.00 0.00 -
NAPS 0.3957 0.3497 0.322 0.2852 0.1942 0.0825 0.0539 39.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.84 1.69 1.23 1.38 3.02 1.28 0.385 -
P/RPS 3.81 4.04 2.75 3.03 3.05 0.86 0.39 46.15%
P/EPS 35.66 52.95 22.63 24.29 24.81 9.16 7.76 28.90%
EY 2.80 1.89 4.42 4.12 4.03 10.92 12.88 -22.43%
DY 0.00 0.39 1.63 1.45 0.00 0.00 0.00 -
P/NAPS 4.28 4.45 3.51 4.45 6.57 3.16 1.45 19.74%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 28/11/19 30/11/18 30/11/17 24/11/16 30/11/15 -
Price 1.67 1.88 1.32 1.16 2.91 1.45 0.415 -
P/RPS 3.46 4.50 2.95 2.55 2.94 0.97 0.42 42.06%
P/EPS 32.36 58.91 24.28 20.42 23.91 10.38 8.37 25.25%
EY 3.09 1.70 4.12 4.90 4.18 9.64 11.95 -20.16%
DY 0.00 0.35 1.52 1.72 0.00 0.00 0.00 -
P/NAPS 3.88 4.95 3.77 3.74 6.33 3.58 1.56 16.38%

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