[JHM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -61.61%
YoY- 183.72%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,528 190,127 129,157 65,342 193,733 138,052 92,979 92.77%
PBT 38,406 30,709 20,856 10,372 25,998 16,913 9,862 146.91%
Tax -7,974 -7,303 -5,111 -2,605 -5,383 -3,719 -2,308 128.02%
NP 30,432 23,406 15,745 7,767 20,615 13,194 7,554 152.54%
-
NP to SH 30,484 23,361 15,738 7,808 20,337 12,916 7,276 159.21%
-
Tax Rate 20.76% 23.78% 24.51% 25.12% 20.71% 21.99% 23.40% -
Total Cost 219,096 166,721 113,412 57,575 173,118 124,858 85,425 87.04%
-
Net Worth 126,143 117,709 39,181 65,293 56,739 49,979 43,201 103.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,942 - - - - - - -
Div Payout % 12.93% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 126,143 117,709 39,181 65,293 56,739 49,979 43,201 103.89%
NOSH 262,800 262,800 130,605 123,732 123,732 123,253 122,905 65.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.20% 12.31% 12.19% 11.89% 10.64% 9.56% 8.12% -
ROE 24.17% 19.85% 40.17% 11.96% 35.84% 25.84% 16.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 94.95 74.30 98.89 52.81 157.06 112.01 75.65 16.30%
EPS 15.52 13.51 12.05 6.31 16.48 10.48 5.92 89.79%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.30 0.5277 0.46 0.4055 0.3515 23.01%
Adjusted Per Share Value based on latest NOSH - 123,732
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.25 31.43 21.35 10.80 32.02 22.82 15.37 92.77%
EPS 5.04 3.86 2.60 1.29 3.36 2.13 1.20 159.63%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.1946 0.0648 0.1079 0.0938 0.0826 0.0714 103.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.00 3.02 2.70 3.20 1.64 1.28 0.985 -
P/RPS 3.16 4.06 2.73 6.06 1.04 1.14 1.30 80.49%
P/EPS 25.86 33.08 22.41 50.71 9.95 12.21 16.64 34.06%
EY 3.87 3.02 4.46 1.97 10.05 8.19 6.01 -25.37%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 6.57 9.00 6.06 3.57 3.16 2.80 70.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 -
Price 1.59 2.91 3.20 4.90 2.45 1.45 1.45 -
P/RPS 1.67 3.92 3.24 9.28 1.56 1.29 1.92 -8.85%
P/EPS 13.71 31.88 26.56 77.65 14.86 13.84 24.49 -32.00%
EY 7.30 3.14 3.77 1.29 6.73 7.23 4.08 47.22%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.33 10.67 9.29 5.33 3.58 4.13 -13.68%

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