[JHM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 45.89%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 96,661 48,537 256,792 186,899 122,895 60,562 264,928 -48.97%
PBT 10,614 6,372 39,650 28,902 20,445 11,077 41,757 -59.90%
Tax -2,589 -1,084 -9,184 -6,170 -4,863 -2,689 -6,587 -46.37%
NP 8,025 5,288 30,466 22,732 15,582 8,388 35,170 -62.69%
-
NP to SH 8,026 5,288 30,466 22,732 15,582 8,388 35,281 -62.76%
-
Tax Rate 24.39% 17.01% 23.16% 21.35% 23.79% 24.28% 15.77% -
Total Cost 88,636 43,249 226,326 164,167 107,313 52,174 229,758 -47.03%
-
Net Worth 206,312 206,312 200,736 195,159 189,584 189,584 184,008 7.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 11,152 8,364 5,576 2,788 11,152 -
Div Payout % - - 36.60% 36.79% 35.78% 33.24% 31.61% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 206,312 206,312 200,736 195,159 189,584 189,584 184,008 7.93%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.30% 10.89% 11.86% 12.16% 12.68% 13.85% 13.28% -
ROE 3.89% 2.56% 15.18% 11.65% 8.22% 4.42% 19.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.34 8.70 46.05 33.52 22.04 10.86 47.51 -48.96%
EPS 1.44 0.95 5.46 4.08 2.79 1.50 6.80 -64.50%
DPS 0.00 0.00 2.00 1.50 1.00 0.50 2.00 -
NAPS 0.37 0.37 0.36 0.35 0.34 0.34 0.33 7.93%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.98 8.02 42.45 30.89 20.31 10.01 43.79 -48.96%
EPS 1.33 0.87 5.04 3.76 2.58 1.39 5.83 -62.69%
DPS 0.00 0.00 1.84 1.38 0.92 0.46 1.84 -
NAPS 0.341 0.341 0.3318 0.3226 0.3134 0.3134 0.3042 7.91%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.34 0.715 1.67 1.23 1.26 1.28 0.85 -
P/RPS 7.73 8.21 3.63 3.67 5.72 11.79 1.79 165.42%
P/EPS 93.10 75.39 30.56 30.17 45.09 85.09 13.43 263.99%
EY 1.07 1.33 3.27 3.31 2.22 1.18 7.44 -72.58%
DY 0.00 0.00 1.20 1.22 0.79 0.39 2.35 -
P/NAPS 3.62 1.93 4.64 3.51 3.71 3.76 2.58 25.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 19/06/20 26/02/20 28/11/19 23/08/19 31/05/19 27/02/19 -
Price 1.62 1.39 1.35 1.32 1.18 1.13 1.16 -
P/RPS 9.35 15.97 2.93 3.94 5.35 10.40 2.44 145.07%
P/EPS 112.55 146.57 24.71 32.38 42.23 75.12 18.33 235.68%
EY 0.89 0.68 4.05 3.09 2.37 1.33 5.45 -70.15%
DY 0.00 0.00 1.48 1.14 0.85 0.44 1.72 -
P/NAPS 4.38 3.76 3.75 3.77 3.47 3.32 3.52 15.70%

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