[JHM] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 53.57%
YoY- 183.72%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 194,148 242,248 225,844 261,368 182,604 100,196 66,392 19.56%
PBT 25,488 44,308 29,044 41,488 15,864 7,392 468 94.57%
Tax -4,336 -10,756 -6,688 -10,420 -3,848 -1,108 -92 89.94%
NP 21,152 33,552 22,356 31,068 12,016 6,284 376 95.62%
-
NP to SH 21,152 33,552 22,800 31,232 11,008 7,144 472 88.35%
-
Tax Rate 17.01% 24.28% 23.03% 25.12% 24.26% 14.99% 19.66% -
Total Cost 172,996 208,696 203,488 230,300 170,588 93,912 66,016 17.39%
-
Net Worth 206,312 189,584 85,119 65,293 38,699 30,386 29,712 38.08%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 11,152 5,320 - - - - -
Div Payout % - 33.24% 23.33% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 206,312 189,584 85,119 65,293 38,699 30,386 29,712 38.08%
NOSH 557,600 557,600 557,600 123,732 122,857 123,172 117,999 29.51%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.89% 13.85% 9.90% 11.89% 6.58% 6.27% 0.57% -
ROE 10.25% 17.70% 26.79% 47.83% 28.44% 23.51% 1.59% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 34.82 43.44 84.90 211.24 148.63 81.35 56.26 -7.67%
EPS 3.80 6.00 5.72 25.24 8.96 5.80 0.40 45.48%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.32 0.5277 0.315 0.2467 0.2518 6.61%
Adjusted Per Share Value based on latest NOSH - 123,732
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.09 40.04 37.33 43.20 30.18 16.56 10.97 19.57%
EPS 3.50 5.55 3.77 5.16 1.82 1.18 0.08 87.60%
DPS 0.00 1.84 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.341 0.3134 0.1407 0.1079 0.064 0.0502 0.0491 38.08%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.715 1.28 1.01 3.20 0.465 0.15 0.195 -
P/RPS 2.05 2.95 1.19 1.51 0.31 0.18 0.35 34.22%
P/EPS 18.85 21.27 11.78 12.68 5.19 2.59 48.75 -14.63%
EY 5.31 4.70 8.49 7.89 19.27 38.67 2.05 17.17%
DY 0.00 1.56 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.76 3.16 6.06 1.48 0.61 0.77 16.53%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/06/20 31/05/19 11/06/18 29/05/17 30/05/16 22/05/15 26/05/14 -
Price 1.39 1.13 1.04 4.90 0.72 0.185 0.255 -
P/RPS 3.99 2.60 1.22 2.32 0.48 0.23 0.45 43.81%
P/EPS 36.64 18.78 12.13 19.41 8.04 3.19 63.75 -8.80%
EY 2.73 5.32 8.24 5.15 12.44 31.35 1.57 9.64%
DY 0.00 1.77 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.32 3.25 9.29 2.29 0.75 1.01 24.46%

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