Highlights

[JHM] YoY Quarter Result on 2018-09-30 [#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 -     26.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 70,672 60,970 45,073 34,696 16,268 16,919 15,515 28.74%
  YoY % 15.91% 35.27% 29.91% 113.28% -3.85% 9.05% -
  Horiz. % 455.51% 392.97% 290.51% 223.63% 104.85% 109.05% 100.00%
PBT 12,522 9,853 7,051 845 -1,325 593 599 65.94%
  YoY % 27.09% 39.74% 734.44% 163.77% -323.44% -1.00% -
  Horiz. % 2,090.48% 1,644.91% 1,177.13% 141.07% -221.20% 99.00% 100.00%
Tax -2,894 -2,192 -1,411 -160 0 -100 -112 71.90%
  YoY % -32.03% -55.35% -781.88% 0.00% 0.00% 10.71% -
  Horiz. % 2,583.93% 1,957.14% 1,259.82% 142.86% -0.00% 89.29% 100.00%
NP 9,628 7,661 5,640 685 -1,325 493 487 64.40%
  YoY % 25.68% 35.83% 723.36% 151.70% -368.76% 1.23% -
  Horiz. % 1,977.00% 1,573.10% 1,158.11% 140.66% -272.07% 101.23% 100.00%
NP to SH 9,628 7,623 5,640 1,324 -968 571 487 64.40%
  YoY % 26.30% 35.16% 325.98% 236.78% -269.53% 17.25% -
  Horiz. % 1,977.00% 1,565.30% 1,158.11% 271.87% -198.77% 117.25% 100.00%
Tax Rate 23.11 % 22.25 % 20.01 % 18.93 % - % 16.86 % 18.70 % 3.59%
  YoY % 3.87% 11.19% 5.71% 0.00% 0.00% -9.84% -
  Horiz. % 123.58% 118.98% 107.01% 101.23% 0.00% 90.16% 100.00%
Total Cost 61,044 53,309 39,433 34,011 17,593 16,426 15,028 26.30%
  YoY % 14.51% 35.19% 15.94% 93.32% 7.10% 9.30% -
  Horiz. % 406.20% 354.73% 262.40% 226.32% 117.07% 109.30% 100.00%
Net Worth 172,856 117,709 49,943 32,560 28,856 30,647 27,795 35.59%
  YoY % 46.85% 135.68% 53.39% 12.84% -5.85% 10.26% -
  Horiz. % 621.88% 423.48% 179.68% 117.14% 103.82% 110.26% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,788 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 28.96 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 172,856 117,709 49,943 32,560 28,856 30,647 27,795 35.59%
  YoY % 46.85% 135.68% 53.39% 12.84% -5.85% 10.26% -
  Horiz. % 621.88% 423.48% 179.68% 117.14% 103.82% 110.26% 100.00%
NOSH 557,600 255,891 123,165 122,592 122,531 124,130 121,749 28.85%
  YoY % 117.91% 107.76% 0.47% 0.05% -1.29% 1.96% -
  Horiz. % 457.99% 210.18% 101.16% 100.69% 100.64% 101.96% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.62 % 12.57 % 12.51 % 1.97 % -8.14 % 2.91 % 3.14 % 27.69%
  YoY % 8.35% 0.48% 535.03% 124.20% -379.73% -7.32% -
  Horiz. % 433.76% 400.32% 398.41% 62.74% -259.24% 92.68% 100.00%
ROE 5.57 % 6.48 % 11.29 % 4.07 % -3.35 % 1.86 % 1.75 % 21.27%
  YoY % -14.04% -42.60% 177.40% 221.49% -280.11% 6.29% -
  Horiz. % 318.29% 370.29% 645.14% 232.57% -191.43% 106.29% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.67 23.83 36.60 28.30 13.28 13.63 12.74 -0.09%
  YoY % -46.83% -34.89% 29.33% 113.10% -2.57% 6.99% -
  Horiz. % 99.45% 187.05% 287.28% 222.13% 104.24% 106.99% 100.00%
EPS 1.73 2.98 4.58 1.08 -0.79 0.46 0.40 27.63%
  YoY % -41.95% -34.93% 324.07% 236.71% -271.74% 15.00% -
  Horiz. % 432.50% 745.00% 1,145.00% 270.00% -197.50% 115.00% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3100 0.4600 0.4055 0.2656 0.2355 0.2469 0.2283 5.23%
  YoY % -32.61% 13.44% 52.67% 12.78% -4.62% 8.15% -
  Horiz. % 135.79% 201.49% 177.62% 116.34% 103.15% 108.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,531
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.67 10.93 8.08 6.22 2.92 3.03 2.78 28.75%
  YoY % 15.92% 35.27% 29.90% 113.01% -3.63% 8.99% -
  Horiz. % 455.76% 393.17% 290.65% 223.74% 105.04% 108.99% 100.00%
EPS 1.73 1.37 1.01 0.24 -0.17 0.10 0.09 63.63%
  YoY % 26.28% 35.64% 320.83% 241.18% -270.00% 11.11% -
  Horiz. % 1,922.22% 1,522.22% 1,122.22% 266.67% -188.89% 111.11% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3100 0.2111 0.0896 0.0584 0.0518 0.0550 0.0498 35.61%
  YoY % 46.85% 135.60% 53.42% 12.74% -5.82% 10.44% -
  Horiz. % 622.49% 423.90% 179.92% 117.27% 104.02% 110.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3800 3.0200 1.2800 0.3850 0.2050 0.1550 0.1400 -
P/RPS 10.89 12.67 3.50 1.36 1.54 1.14 1.10 46.51%
  YoY % -14.05% 262.00% 157.35% -11.69% 35.09% 3.64% -
  Horiz. % 990.00% 1,151.82% 318.18% 123.64% 140.00% 103.64% 100.00%
P/EPS 79.92 101.38 27.95 35.65 -25.95 33.70 35.00 14.75%
  YoY % -21.17% 262.72% -21.60% 237.38% -177.00% -3.71% -
  Horiz. % 228.34% 289.66% 79.86% 101.86% -74.14% 96.29% 100.00%
EY 1.25 0.99 3.58 2.81 -3.85 2.97 2.86 -12.88%
  YoY % 26.26% -72.35% 27.40% 172.99% -229.63% 3.85% -
  Horiz. % 43.71% 34.62% 125.17% 98.25% -134.62% 103.85% 100.00%
DY 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 4.45 6.57 3.16 1.45 0.87 0.63 0.61 39.24%
  YoY % -32.27% 107.91% 117.93% 66.67% 38.10% 3.28% -
  Horiz. % 729.51% 1,077.05% 518.03% 237.70% 142.62% 103.28% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 26/11/12 -
Price 1.1600 2.9100 1.4500 0.4150 0.1650 0.1850 0.1300 -
P/RPS 9.15 12.21 3.96 1.47 1.24 1.36 1.02 44.12%
  YoY % -25.06% 208.33% 169.39% 18.55% -8.82% 33.33% -
  Horiz. % 897.06% 1,197.06% 388.24% 144.12% 121.57% 133.33% 100.00%
P/EPS 67.18 97.68 31.67 38.43 -20.89 40.22 32.50 12.86%
  YoY % -31.22% 208.43% -17.59% 283.96% -151.94% 23.75% -
  Horiz. % 206.71% 300.55% 97.45% 118.25% -64.28% 123.75% 100.00%
EY 1.49 1.02 3.16 2.60 -4.79 2.49 3.08 -11.39%
  YoY % 46.08% -67.72% 21.54% 154.28% -292.37% -19.16% -
  Horiz. % 48.38% 33.12% 102.60% 84.42% -155.52% 80.84% 100.00%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 3.74 6.33 3.58 1.56 0.70 0.75 0.57 36.81%
  YoY % -40.92% 76.82% 129.49% 122.86% -6.67% 31.58% -
  Horiz. % 656.14% 1,110.53% 628.07% 273.68% 122.81% 131.58% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers