Highlights

[JHM] YoY Quarter Result on 2018-03-31 [#1]

Stock [JHM]: JHM CONSOLIDATION BHD
Announcement Date 11-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -19.99%    YoY -     -27.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 56,461 65,342 45,651 25,049 16,598 15,936 14,581 25.30%
  YoY % -13.59% 43.13% 82.25% 50.92% 4.15% 9.29% -
  Horiz. % 387.22% 448.13% 313.09% 171.79% 113.83% 109.29% 100.00%
PBT 7,261 10,372 3,966 1,848 117 697 492 56.58%
  YoY % -29.99% 161.52% 114.61% 1,479.49% -83.21% 41.67% -
  Horiz. % 1,475.81% 2,108.13% 806.10% 375.61% 23.78% 141.67% 100.00%
Tax -1,672 -2,605 -962 -277 -23 -61 0 -
  YoY % 35.82% -170.79% -247.29% -1,104.35% 62.30% 0.00% -
  Horiz. % 2,740.98% 4,270.49% 1,577.05% 454.10% 37.70% 100.00% -
NP 5,589 7,767 3,004 1,571 94 636 492 49.90%
  YoY % -28.04% 158.56% 91.22% 1,571.28% -85.22% 29.27% -
  Horiz. % 1,135.98% 1,578.66% 610.57% 319.31% 19.11% 129.27% 100.00%
NP to SH 5,700 7,808 2,752 1,786 118 636 492 50.40%
  YoY % -27.00% 183.72% 54.09% 1,413.56% -81.45% 29.27% -
  Horiz. % 1,158.54% 1,586.99% 559.35% 363.01% 23.98% 129.27% 100.00%
Tax Rate 23.03 % 25.12 % 24.26 % 14.99 % 19.66 % 8.75 % - % -
  YoY % -8.32% 3.54% 61.84% -23.75% 124.69% 0.00% -
  Horiz. % 263.20% 287.09% 277.26% 171.31% 224.69% 100.00% -
Total Cost 50,872 57,575 42,647 23,478 16,504 15,300 14,089 23.85%
  YoY % -11.64% 35.00% 81.65% 42.26% 7.87% 8.60% -
  Horiz. % 361.08% 408.65% 302.70% 166.64% 117.14% 108.60% 100.00%
Net Worth 85,119 65,293 38,699 30,386 29,712 29,170 26,949 21.12%
  YoY % 30.36% 68.72% 27.36% 2.27% 1.86% 8.24% -
  Horiz. % 315.85% 242.28% 143.60% 112.75% 110.25% 108.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,330 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 23.33 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,119 65,293 38,699 30,386 29,712 29,170 26,949 21.12%
  YoY % 30.36% 68.72% 27.36% 2.27% 1.86% 8.24% -
  Horiz. % 315.85% 242.28% 143.60% 112.75% 110.25% 108.24% 100.00%
NOSH 266,000 123,733 122,857 123,172 117,999 122,307 122,999 13.71%
  YoY % 114.98% 0.71% -0.26% 4.38% -3.52% -0.56% -
  Horiz. % 216.26% 100.60% 99.88% 100.14% 95.93% 99.44% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.90 % 11.89 % 6.58 % 6.27 % 0.57 % 3.99 % 3.37 % 19.66%
  YoY % -16.74% 80.70% 4.94% 1,000.00% -85.71% 18.40% -
  Horiz. % 293.77% 352.82% 195.25% 186.05% 16.91% 118.40% 100.00%
ROE 6.70 % 11.96 % 7.11 % 5.88 % 0.40 % 2.18 % 1.83 % 24.14%
  YoY % -43.98% 68.21% 20.92% 1,370.00% -81.65% 19.13% -
  Horiz. % 366.12% 653.55% 388.52% 321.31% 21.86% 119.13% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.23 52.81 37.16 20.34 14.07 13.03 11.85 10.20%
  YoY % -59.80% 42.12% 82.69% 44.56% 7.98% 9.96% -
  Horiz. % 179.16% 445.65% 313.59% 171.65% 118.73% 109.96% 100.00%
EPS 1.43 6.31 2.24 1.45 0.10 0.52 0.40 23.64%
  YoY % -77.34% 181.70% 54.48% 1,350.00% -80.77% 30.00% -
  Horiz. % 357.50% 1,577.50% 560.00% 362.50% 25.00% 130.00% 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 0.3200 0.5277 0.3150 0.2467 0.2518 0.2385 0.2191 6.51%
  YoY % -39.36% 67.52% 27.69% -2.03% 5.58% 8.85% -
  Horiz. % 146.05% 240.85% 143.77% 112.60% 114.92% 108.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 558,211
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.13 11.72 8.19 4.49 2.98 2.86 2.61 25.35%
  YoY % -13.57% 43.10% 82.41% 50.67% 4.20% 9.58% -
  Horiz. % 388.12% 449.04% 313.79% 172.03% 114.18% 109.58% 100.00%
EPS 1.02 1.40 0.49 0.32 0.02 0.11 0.09 49.85%
  YoY % -27.14% 185.71% 53.13% 1,500.00% -81.82% 22.22% -
  Horiz. % 1,133.33% 1,555.56% 544.44% 355.56% 22.22% 122.22% 100.00%
DPS 0.24 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 0.1527 0.1171 0.0694 0.0545 0.0533 0.0523 0.0483 21.14%
  YoY % 30.40% 68.73% 27.34% 2.25% 1.91% 8.28% -
  Horiz. % 316.15% 242.44% 143.69% 112.84% 110.35% 108.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0100 3.2000 0.4650 0.1500 0.1950 0.1250 0.1500 -
P/RPS 4.76 6.06 1.25 0.74 1.39 0.96 1.27 24.62%
  YoY % -21.45% 384.80% 68.92% -46.76% 44.79% -24.41% -
  Horiz. % 374.80% 477.17% 98.43% 58.27% 109.45% 75.59% 100.00%
P/EPS 47.13 50.71 20.76 10.34 195.00 24.04 37.50 3.88%
  YoY % -7.06% 144.27% 100.77% -94.70% 711.15% -35.89% -
  Horiz. % 125.68% 135.23% 55.36% 27.57% 520.00% 64.11% 100.00%
EY 2.12 1.97 4.82 9.67 0.51 4.16 2.67 -3.77%
  YoY % 7.61% -59.13% -50.16% 1,796.08% -87.74% 55.81% -
  Horiz. % 79.40% 73.78% 180.52% 362.17% 19.10% 155.81% 100.00%
DY 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% - - - - - -
P/NAPS 3.16 6.06 1.48 0.61 0.77 0.52 0.68 29.17%
  YoY % -47.85% 309.46% 142.62% -20.78% 48.08% -23.53% -
  Horiz. % 464.71% 891.18% 217.65% 89.71% 113.24% 76.47% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 11/06/18 29/05/17 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 -
Price 1.0400 4.9000 0.7200 0.1850 0.2550 0.1750 0.1300 -
P/RPS 4.90 9.28 1.94 0.91 1.81 1.34 1.10 28.26%
  YoY % -47.20% 378.35% 113.19% -49.72% 35.07% 21.82% -
  Horiz. % 445.45% 843.64% 176.36% 82.73% 164.55% 121.82% 100.00%
P/EPS 48.53 77.65 32.14 12.76 255.00 33.65 32.50 6.91%
  YoY % -37.50% 141.60% 151.88% -95.00% 657.80% 3.54% -
  Horiz. % 149.32% 238.92% 98.89% 39.26% 784.62% 103.54% 100.00%
EY 2.06 1.29 3.11 7.84 0.39 2.97 3.08 -6.48%
  YoY % 59.69% -58.52% -60.33% 1,910.26% -86.87% -3.57% -
  Horiz. % 66.88% 41.88% 100.97% 254.55% 12.66% 96.43% 100.00%
DY 0.48 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 3.25 9.29 2.29 0.75 1.01 0.73 0.59 32.88%
  YoY % -65.02% 305.68% 205.33% -25.74% 38.36% 23.73% -
  Horiz. % 550.85% 1,574.58% 388.14% 127.12% 171.19% 123.73% 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.
 


 

271  233  492  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.0550.00 
 HIBISCS 1.29+0.04 
 BARAKAH 0.11-0.015 
 NGGB-WA 0.175-0.005 
 HIBISCS-WC 0.635+0.035 
 NGGB 0.485-0.01 
 NOVAMSC 0.160.00 
 XOX 0.06+0.005 
 VC 0.09+0.005 
 OWG-WA 0.22+0.03 
Partners & Brokers