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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 64,004 70,672 60,970 45,073 34,696 16,268 16,919 24.81%
  YoY % -9.44% 15.91% 35.27% 29.91% 113.28% -3.85% -
  Horiz. % 378.30% 417.71% 360.36% 266.40% 205.07% 96.15% 100.00%
PBT 8,457 12,522 9,853 7,051 845 -1,325 593 55.69%
  YoY % -32.46% 27.09% 39.74% 734.44% 163.77% -323.44% -
  Horiz. % 1,426.14% 2,111.64% 1,661.55% 1,189.04% 142.50% -223.44% 100.00%
Tax -1,307 -2,894 -2,192 -1,411 -160 0 -100 53.45%
  YoY % 54.84% -32.03% -55.35% -781.88% 0.00% 0.00% -
  Horiz. % 1,307.00% 2,894.00% 2,192.00% 1,411.00% 160.00% -0.00% 100.00%
NP 7,150 9,628 7,661 5,640 685 -1,325 493 56.13%
  YoY % -25.74% 25.68% 35.83% 723.36% 151.70% -368.76% -
  Horiz. % 1,450.30% 1,952.94% 1,553.96% 1,144.02% 138.95% -268.76% 100.00%
NP to SH 7,150 9,628 7,623 5,640 1,324 -968 571 52.36%
  YoY % -25.74% 26.30% 35.16% 325.98% 236.78% -269.53% -
  Horiz. % 1,252.19% 1,686.16% 1,335.03% 987.74% 231.87% -169.53% 100.00%
Tax Rate 15.45 % 23.11 % 22.25 % 20.01 % 18.93 % - % 16.86 % -1.44%
  YoY % -33.15% 3.87% 11.19% 5.71% 0.00% 0.00% -
  Horiz. % 91.64% 137.07% 131.97% 118.68% 112.28% 0.00% 100.00%
Total Cost 56,854 61,044 53,309 39,433 34,011 17,593 16,426 22.98%
  YoY % -6.86% 14.51% 35.19% 15.94% 93.32% 7.10% -
  Horiz. % 346.12% 371.63% 324.54% 240.06% 207.06% 107.10% 100.00%
Net Worth 195,159 172,856 117,709 49,943 32,560 28,856 30,647 36.12%
  YoY % 12.90% 46.85% 135.68% 53.39% 12.84% -5.85% -
  Horiz. % 636.78% 564.01% 384.07% 162.96% 106.24% 94.15% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,788 2,788 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 38.99 % 28.96 % - % - % - % - % - % -
  YoY % 34.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.63% 100.00% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 195,159 172,856 117,709 49,943 32,560 28,856 30,647 36.12%
  YoY % 12.90% 46.85% 135.68% 53.39% 12.84% -5.85% -
  Horiz. % 636.78% 564.01% 384.07% 162.96% 106.24% 94.15% 100.00%
NOSH 557,600 557,600 255,891 123,165 122,592 122,531 124,130 28.44%
  YoY % 0.00% 117.91% 107.76% 0.47% 0.05% -1.29% -
  Horiz. % 449.20% 449.20% 206.15% 99.22% 98.76% 98.71% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.17 % 13.62 % 12.57 % 12.51 % 1.97 % -8.14 % 2.91 % 25.12%
  YoY % -17.99% 8.35% 0.48% 535.03% 124.20% -379.73% -
  Horiz. % 383.85% 468.04% 431.96% 429.90% 67.70% -279.73% 100.00%
ROE 3.66 % 5.57 % 6.48 % 11.29 % 4.07 % -3.35 % 1.86 % 11.94%
  YoY % -34.29% -14.04% -42.60% 177.40% 221.49% -280.11% -
  Horiz. % 196.77% 299.46% 348.39% 606.99% 218.82% -180.11% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.48 12.67 23.83 36.60 28.30 13.28 13.63 -2.82%
  YoY % -9.39% -46.83% -34.89% 29.33% 113.10% -2.57% -
  Horiz. % 84.23% 92.96% 174.83% 268.53% 207.63% 97.43% 100.00%
EPS 1.28 1.73 2.98 4.58 1.08 -0.79 0.46 18.59%
  YoY % -26.01% -41.95% -34.93% 324.07% 236.71% -271.74% -
  Horiz. % 278.26% 376.09% 647.83% 995.65% 234.78% -171.74% 100.00%
DPS 0.50 0.50 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% 100.00% - - - - -
NAPS 0.3500 0.3100 0.4600 0.4055 0.2656 0.2355 0.2469 5.99%
  YoY % 12.90% -32.61% 13.44% 52.67% 12.78% -4.62% -
  Horiz. % 141.76% 125.56% 186.31% 164.24% 107.57% 95.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.48 12.67 10.93 8.08 6.22 2.92 3.03 24.85%
  YoY % -9.39% 15.92% 35.27% 29.90% 113.01% -3.63% -
  Horiz. % 378.88% 418.15% 360.73% 266.67% 205.28% 96.37% 100.00%
EPS 1.28 1.73 1.37 1.01 0.24 -0.17 0.10 52.92%
  YoY % -26.01% 26.28% 35.64% 320.83% 241.18% -270.00% -
  Horiz. % 1,280.00% 1,730.00% 1,370.00% 1,010.00% 240.00% -170.00% 100.00%
DPS 0.50 0.50 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% 100.00% - - - - -
NAPS 0.3500 0.3100 0.2111 0.0896 0.0584 0.0518 0.0550 36.11%
  YoY % 12.90% 46.85% 135.60% 53.42% 12.74% -5.82% -
  Horiz. % 636.36% 563.64% 383.82% 162.91% 106.18% 94.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.2300 1.3800 3.0200 1.2800 0.3850 0.2050 0.1550 -
P/RPS 10.72 10.89 12.67 3.50 1.36 1.54 1.14 45.26%
  YoY % -1.56% -14.05% 262.00% 157.35% -11.69% 35.09% -
  Horiz. % 940.35% 955.26% 1,111.40% 307.02% 119.30% 135.09% 100.00%
P/EPS 95.92 79.92 101.38 27.95 35.65 -25.95 33.70 19.04%
  YoY % 20.02% -21.17% 262.72% -21.60% 237.38% -177.00% -
  Horiz. % 284.63% 237.15% 300.83% 82.94% 105.79% -77.00% 100.00%
EY 1.04 1.25 0.99 3.58 2.81 -3.85 2.97 -16.04%
  YoY % -16.80% 26.26% -72.35% 27.40% 172.99% -229.63% -
  Horiz. % 35.02% 42.09% 33.33% 120.54% 94.61% -129.63% 100.00%
DY 0.41 0.36 0.00 0.00 0.00 0.00 0.00 -
  YoY % 13.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.89% 100.00% - - - - -
P/NAPS 3.51 4.45 6.57 3.16 1.45 0.87 0.63 33.13%
  YoY % -21.12% -32.27% 107.91% 117.93% 66.67% 38.10% -
  Horiz. % 557.14% 706.35% 1,042.86% 501.59% 230.16% 138.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 -
Price 1.3200 1.1600 2.9100 1.4500 0.4150 0.1650 0.1850 -
P/RPS 11.50 9.15 12.21 3.96 1.47 1.24 1.36 42.71%
  YoY % 25.68% -25.06% 208.33% 169.39% 18.55% -8.82% -
  Horiz. % 845.59% 672.79% 897.79% 291.18% 108.09% 91.18% 100.00%
P/EPS 102.94 67.18 97.68 31.67 38.43 -20.89 40.22 16.95%
  YoY % 53.23% -31.22% 208.43% -17.59% 283.96% -151.94% -
  Horiz. % 255.94% 167.03% 242.86% 78.74% 95.55% -51.94% 100.00%
EY 0.97 1.49 1.02 3.16 2.60 -4.79 2.49 -14.53%
  YoY % -34.90% 46.08% -67.72% 21.54% 154.28% -292.37% -
  Horiz. % 38.96% 59.84% 40.96% 126.91% 104.42% -192.37% 100.00%
DY 0.38 0.43 0.00 0.00 0.00 0.00 0.00 -
  YoY % -11.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.37% 100.00% - - - - -
P/NAPS 3.77 3.74 6.33 3.58 1.56 0.70 0.75 30.87%
  YoY % 0.80% -40.92% 76.82% 129.49% 122.86% -6.67% -
  Horiz. % 502.67% 498.67% 844.00% 477.33% 208.00% 93.33% 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.
 


 

187  168  451  1461 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.150.00 
 PWRWELL 0.31+0.015 
 SAPNRG 0.245+0.01 
 ARMADA 0.41+0.015 
 FPGROUP 0.97+0.05 
 DGB 0.085-0.005 
 SMETRIC-WA 0.04+0.015 
 ALAM-WA 0.06+0.005 
 ALAM 0.155+0.005 
 SAPNRG-WA 0.10+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers