[JHM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.04%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 239,750 225,844 249,528 253,502 258,314 261,368 193,733 15.31%
PBT 36,056 29,044 38,406 40,945 41,712 41,488 25,998 24.43%
Tax -8,020 -6,688 -7,974 -9,737 -10,222 -10,420 -5,383 30.54%
NP 28,036 22,356 30,432 31,208 31,490 31,068 20,615 22.81%
-
NP to SH 28,258 22,800 30,484 31,148 31,476 31,232 20,337 24.59%
-
Tax Rate 22.24% 23.03% 20.76% 23.78% 24.51% 25.12% 20.71% -
Total Cost 211,714 203,488 219,096 222,294 226,824 230,300 173,118 14.40%
-
Net Worth 167,280 85,119 126,143 117,709 39,181 65,293 56,739 106.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,152 5,320 3,942 - - - - -
Div Payout % 39.46% 23.33% 12.93% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,280 85,119 126,143 117,709 39,181 65,293 56,739 106.01%
NOSH 557,600 557,600 262,800 262,800 130,605 123,732 123,732 173.58%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.69% 9.90% 12.20% 12.31% 12.19% 11.89% 10.64% -
ROE 16.89% 26.79% 24.17% 26.46% 80.33% 47.83% 35.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.00 84.90 94.95 99.07 197.78 211.24 157.06 -57.93%
EPS 5.90 5.72 15.52 18.01 24.10 25.24 16.48 -49.67%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.48 0.46 0.30 0.5277 0.46 -24.85%
Adjusted Per Share Value based on latest NOSH - 262,800
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.63 37.33 41.25 41.90 42.70 43.20 32.02 15.32%
EPS 4.67 3.77 5.04 5.15 5.20 5.16 3.36 24.61%
DPS 1.84 0.88 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.1407 0.2085 0.1946 0.0648 0.1079 0.0938 105.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.03 1.01 3.00 3.02 2.70 3.20 1.64 -
P/RPS 2.40 1.19 3.16 3.05 1.37 1.51 1.04 74.89%
P/EPS 20.32 11.78 25.86 24.81 11.20 12.68 9.95 61.17%
EY 4.92 8.49 3.87 4.03 8.93 7.89 10.05 -37.96%
DY 1.94 1.98 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.16 6.25 6.57 9.00 6.06 3.57 -2.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 -
Price 1.28 1.04 1.59 2.91 3.20 4.90 2.45 -
P/RPS 2.98 1.22 1.67 2.94 1.62 2.32 1.56 54.13%
P/EPS 25.26 12.13 13.71 23.91 13.28 19.41 14.86 42.57%
EY 3.96 8.24 7.30 4.18 7.53 5.15 6.73 -29.84%
DY 1.56 1.92 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.25 3.31 6.33 10.67 9.29 5.33 -13.77%

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