[JHM] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.55%
YoY- -3.92%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 76,237 69,893 74,381 59,401 55,326 40,010 20,118 24.83%
PBT 10,884 10,748 11,207 7,698 9,078 4,207 81 126.14%
Tax -2,843 -3,014 317 -671 -1,663 -1,130 -270 47.99%
NP 8,041 7,734 11,524 7,027 7,415 3,077 -189 -
-
NP to SH 8,041 7,734 11,524 7,124 7,415 1,881 163 91.39%
-
Tax Rate 26.12% 28.04% -2.83% 8.72% 18.32% 26.86% 333.33% -
Total Cost 68,196 62,159 62,857 52,374 47,911 36,933 20,307 22.35%
-
Net Worth 217,463 200,736 184,008 126,143 56,652 35,726 29,340 39.59%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,788 2,788 2,788 - - - - -
Div Payout % 34.67% 36.05% 24.19% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 217,463 200,736 184,008 126,143 56,652 35,726 29,340 39.59%
NOSH 557,600 557,600 557,600 262,800 123,732 122,941 125,384 28.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.55% 11.07% 15.49% 11.83% 13.40% 7.69% -0.94% -
ROE 3.70% 3.85% 6.26% 5.65% 13.09% 5.26% 0.56% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.67 12.53 13.34 22.60 44.85 32.54 16.05 -2.63%
EPS 1.44 1.39 2.07 2.71 6.01 1.53 0.13 49.24%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.33 0.48 0.4593 0.2906 0.234 8.87%
Adjusted Per Share Value based on latest NOSH - 262,800
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.58 11.53 12.27 9.80 9.13 6.60 3.32 24.83%
EPS 1.33 1.28 1.90 1.18 1.22 0.31 0.03 88.02%
DPS 0.46 0.46 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3312 0.3036 0.2082 0.0935 0.059 0.0484 39.60%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.91 1.67 0.85 3.00 1.64 0.465 0.13 -
P/RPS 13.97 13.32 6.37 13.27 3.66 1.43 0.81 60.66%
P/EPS 132.45 120.40 41.13 110.67 27.28 30.39 100.00 4.79%
EY 0.76 0.83 2.43 0.90 3.67 3.29 1.00 -4.46%
DY 0.26 0.30 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 4.64 2.58 6.25 3.57 1.60 0.56 43.50%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 27/02/19 26/02/18 27/02/17 29/02/16 25/02/15 -
Price 2.32 1.35 1.16 1.59 2.45 0.45 0.145 -
P/RPS 16.97 10.77 8.70 7.03 5.46 1.38 0.90 63.07%
P/EPS 160.88 97.33 56.13 58.65 40.75 29.41 111.54 6.28%
EY 0.62 1.03 1.78 1.70 2.45 3.40 0.90 -6.01%
DY 0.22 0.37 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 3.75 3.52 3.31 5.33 1.55 0.62 45.72%

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