[JHM] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -3.25%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 347,128 296,901 230,558 267,948 240,246 229,556 167,685 12.88%
PBT 45,652 41,146 29,819 44,174 35,579 36,986 14,914 20.48%
Tax -10,598 -9,455 -6,910 -7,440 -6,873 -8,185 -3,598 19.71%
NP 35,054 31,691 22,909 36,734 28,706 28,801 11,316 20.72%
-
NP to SH 35,590 31,692 22,910 36,734 28,876 28,794 10,481 22.58%
-
Tax Rate 23.21% 22.98% 23.17% 16.84% 19.32% 22.13% 24.12% -
Total Cost 312,074 265,210 207,649 231,214 211,540 200,755 156,369 12.20%
-
Net Worth 267,647 234,191 206,312 189,584 167,280 41,230 43,211 35.49%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 5,576 5,576 11,152 4,118 - - -
Div Payout % - 17.59% 24.34% 30.36% 14.26% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 267,647 234,191 206,312 189,584 167,280 41,230 43,211 35.49%
NOSH 557,600 557,600 557,600 557,600 557,600 137,435 122,934 28.64%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.10% 10.67% 9.94% 13.71% 11.95% 12.55% 6.75% -
ROE 13.30% 13.53% 11.10% 19.38% 17.26% 69.84% 24.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 62.25 53.25 41.35 48.05 43.09 167.03 136.40 -12.25%
EPS 6.38 5.68 4.11 6.59 5.18 20.95 8.53 -4.72%
DPS 0.00 1.00 1.00 2.00 0.74 0.00 0.00 -
NAPS 0.48 0.42 0.37 0.34 0.30 0.30 0.3515 5.32%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 57.28 48.99 38.05 44.22 39.64 37.88 27.67 12.88%
EPS 5.87 5.23 3.78 6.06 4.77 4.75 1.73 22.57%
DPS 0.00 0.92 0.92 1.84 0.68 0.00 0.00 -
NAPS 0.4417 0.3865 0.3404 0.3128 0.276 0.068 0.0713 35.50%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.19 1.85 1.34 1.26 1.03 2.70 0.985 -
P/RPS 1.91 3.47 3.24 2.62 2.39 1.62 0.72 17.64%
P/EPS 18.64 32.55 32.61 19.13 19.89 12.89 11.55 8.29%
EY 5.36 3.07 3.07 5.23 5.03 7.76 8.66 -7.68%
DY 0.00 0.54 0.75 1.59 0.72 0.00 0.00 -
P/NAPS 2.48 4.40 3.62 3.71 3.43 9.00 2.80 -2.00%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 22/09/21 26/08/20 23/08/19 23/08/18 30/08/17 29/08/16 -
Price 1.26 2.03 1.62 1.18 1.28 3.20 1.45 -
P/RPS 2.02 3.81 3.92 2.46 2.97 1.92 1.06 11.34%
P/EPS 19.74 35.72 39.43 17.91 24.72 15.27 17.01 2.51%
EY 5.07 2.80 2.54 5.58 4.05 6.55 5.88 -2.43%
DY 0.00 0.49 0.62 1.69 0.58 0.00 0.00 -
P/NAPS 2.63 4.83 4.38 3.47 4.27 10.67 4.13 -7.24%

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