[JHM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 48.51%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 296,565 250,970 256,792 264,928 249,528 193,733 131,718 14.47%
PBT 43,054 29,542 39,650 41,757 38,406 25,998 9,002 29.77%
Tax -8,747 -8,156 -9,184 -6,587 -7,974 -5,383 -2,040 27.43%
NP 34,307 21,386 30,466 35,170 30,432 20,615 6,962 30.41%
-
NP to SH 34,491 21,387 30,466 35,281 30,484 20,337 6,453 32.19%
-
Tax Rate 20.32% 27.61% 23.16% 15.77% 20.76% 20.71% 22.66% -
Total Cost 262,258 229,584 226,326 229,758 219,096 173,118 124,756 13.16%
-
Net Worth 250,919 217,463 200,736 184,008 126,143 56,739 35,718 38.34%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 5,576 11,152 11,152 3,942 - - -
Div Payout % - 26.07% 36.60% 31.61% 12.93% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 250,919 217,463 200,736 184,008 126,143 56,739 35,718 38.34%
NOSH 557,600 557,600 557,600 557,600 262,800 123,732 122,914 28.63%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.57% 8.52% 11.86% 13.28% 12.20% 10.64% 5.29% -
ROE 13.75% 9.83% 15.18% 19.17% 24.17% 35.84% 18.07% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 53.19 45.01 46.05 47.51 94.95 157.06 107.16 -11.00%
EPS 6.19 3.84 5.46 6.80 15.52 16.48 5.25 2.78%
DPS 0.00 1.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 0.45 0.39 0.36 0.33 0.48 0.46 0.2906 7.55%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.94 41.41 42.37 43.72 41.18 31.97 21.74 14.46%
EPS 5.69 3.53 5.03 5.82 5.03 3.36 1.06 32.28%
DPS 0.00 0.92 1.84 1.84 0.65 0.00 0.00 -
NAPS 0.4141 0.3589 0.3312 0.3036 0.2082 0.0936 0.0589 38.36%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.73 1.91 1.67 0.85 3.00 1.64 0.465 -
P/RPS 3.25 4.24 3.63 1.79 3.16 1.04 0.43 40.04%
P/EPS 27.97 49.80 30.56 13.43 25.86 9.95 8.86 21.09%
EY 3.58 2.01 3.27 7.44 3.87 10.05 11.29 -17.40%
DY 0.00 0.52 1.20 2.35 0.50 0.00 0.00 -
P/NAPS 3.84 4.90 4.64 2.58 6.25 3.57 1.60 15.69%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 26/02/20 27/02/19 26/02/18 27/02/17 29/02/16 -
Price 1.50 2.32 1.35 1.16 1.59 2.45 0.45 -
P/RPS 2.82 5.15 2.93 2.44 1.67 1.56 0.42 37.31%
P/EPS 24.25 60.49 24.71 18.33 13.71 14.86 8.57 18.91%
EY 4.12 1.65 4.05 5.45 7.30 6.73 11.67 -15.91%
DY 0.00 0.43 1.48 1.72 0.94 0.00 0.00 -
P/NAPS 3.33 5.95 3.75 3.52 3.31 5.33 1.55 13.57%

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