[JHM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#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- 68.14%
YoY- 1.7%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 122,895 60,562 264,928 190,547 119,875 56,461 249,528 -37.71%
PBT 20,445 11,077 41,757 30,550 18,028 7,261 38,406 -34.39%
Tax -4,863 -2,689 -6,587 -6,904 -4,010 -1,672 -7,974 -28.15%
NP 15,582 8,388 35,170 23,646 14,018 5,589 30,432 -36.07%
-
NP to SH 15,582 8,388 35,281 23,757 14,129 5,700 30,484 -36.14%
-
Tax Rate 23.79% 24.28% 15.77% 22.60% 22.24% 23.03% 20.76% -
Total Cost 107,313 52,174 229,758 166,901 105,857 50,872 219,096 -37.94%
-
Net Worth 189,584 189,584 184,008 172,856 167,280 85,119 126,143 31.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,576 2,788 11,152 8,364 5,576 1,330 3,942 26.08%
Div Payout % 35.78% 33.24% 31.61% 35.21% 39.46% 23.33% 12.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 189,584 189,584 184,008 172,856 167,280 85,119 126,143 31.30%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 262,800 65.34%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.68% 13.85% 13.28% 12.41% 11.69% 9.90% 12.20% -
ROE 8.22% 4.42% 19.17% 13.74% 8.45% 6.70% 24.17% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.04 10.86 47.51 34.17 21.50 21.23 94.95 -62.33%
EPS 2.79 1.50 6.80 4.70 2.95 1.43 15.52 -68.24%
DPS 1.00 0.50 2.00 1.50 1.00 0.50 1.50 -23.74%
NAPS 0.34 0.34 0.33 0.31 0.30 0.32 0.48 -20.58%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.28 9.99 43.72 31.44 19.78 9.32 41.18 -37.71%
EPS 2.57 1.38 5.82 3.92 2.33 0.94 5.03 -36.16%
DPS 0.92 0.46 1.84 1.38 0.92 0.22 0.65 26.14%
NAPS 0.3128 0.3128 0.3036 0.2852 0.276 0.1405 0.2082 31.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.26 1.28 0.85 1.38 1.03 1.01 3.00 -
P/RPS 5.72 11.79 1.79 4.04 4.79 4.76 3.16 48.68%
P/EPS 45.09 85.09 13.43 32.39 40.65 47.13 25.86 45.01%
EY 2.22 1.18 7.44 3.09 2.46 2.12 3.87 -31.03%
DY 0.79 0.39 2.35 1.09 0.97 0.50 0.50 35.76%
P/NAPS 3.71 3.76 2.58 4.45 3.43 3.16 6.25 -29.43%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 31/05/19 27/02/19 30/11/18 23/08/18 11/06/18 26/02/18 -
Price 1.18 1.13 1.16 1.16 1.28 1.04 1.59 -
P/RPS 5.35 10.40 2.44 3.39 5.95 4.90 1.67 117.77%
P/EPS 42.23 75.12 18.33 27.23 50.52 48.53 13.71 112.13%
EY 2.37 1.33 5.45 3.67 1.98 2.06 7.30 -52.86%
DY 0.85 0.44 1.72 1.29 0.78 0.48 0.94 -6.50%
P/NAPS 3.47 3.32 3.52 3.74 4.27 3.25 3.31 3.20%

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