[JHM] YoY 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- 14.22%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 59,217 78,072 64,004 70,672 60,970 45,073 34,696 9.30%
PBT 4,278 8,044 8,457 12,522 9,853 7,051 845 31.00%
Tax -1,059 -2,723 -1,307 -2,894 -2,192 -1,411 -160 36.98%
NP 3,219 5,321 7,150 9,628 7,661 5,640 685 29.39%
-
NP to SH 3,249 5,321 7,150 9,628 7,623 5,640 1,324 16.12%
-
Tax Rate 24.75% 33.85% 15.45% 23.11% 22.25% 20.01% 18.93% -
Total Cost 55,998 72,751 56,854 61,044 53,309 39,433 34,011 8.65%
-
Net Worth 239,768 211,887 195,159 172,856 117,709 49,943 32,560 39.43%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 2,788 2,788 2,788 - - - -
Div Payout % - 52.40% 38.99% 28.96% - - - -
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 49,943 32,560 39.43%
NOSH 557,600 557,600 557,600 557,600 262,800 123,165 122,592 28.68%
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 5.44% 6.82% 11.17% 13.62% 12.57% 12.51% 1.97% -
ROE 1.36% 2.51% 3.66% 5.57% 6.48% 11.29% 4.07% -
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 10.62 14.00 11.48 12.67 23.83 36.60 28.30 -15.05%
EPS 0.58 0.95 1.28 1.73 2.98 4.58 1.08 -9.83%
DPS 0.00 0.50 0.50 0.50 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 9.77 12.88 10.56 11.66 10.06 7.44 5.73 9.29%
EPS 0.54 0.88 1.18 1.59 1.26 0.93 0.22 16.12%
DPS 0.00 0.46 0.46 0.46 0.00 0.00 0.00 -
NAPS 0.3957 0.3497 0.322 0.2852 0.1942 0.0824 0.0537 39.45%
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 17.33 12.07 10.72 10.89 12.67 3.50 1.36 52.77%
P/EPS 315.78 177.10 95.92 79.92 101.38 27.95 35.65 43.79%
EY 0.32 0.56 1.04 1.25 0.99 3.58 2.81 -30.35%
DY 0.00 0.30 0.41 0.36 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 15.73 13.43 11.50 9.15 12.21 3.96 1.47 48.39%
P/EPS 286.61 197.01 102.94 67.18 97.68 31.67 38.43 39.73%
EY 0.35 0.51 0.97 1.49 1.02 3.16 2.60 -28.38%
DY 0.00 0.27 0.38 0.43 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