[JHM] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.69%
YoY- 61.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 64,004 62,333 60,562 74,381 70,672 63,414 56,461 8.71%
PBT 8,457 9,368 11,077 11,207 12,522 10,767 7,261 10.68%
Tax -1,307 -2,174 -2,689 317 -2,894 -2,338 -1,672 -15.12%
NP 7,150 7,194 8,388 11,524 9,628 8,429 5,589 17.82%
-
NP to SH 7,150 7,194 8,388 11,524 9,628 8,429 5,700 16.29%
-
Tax Rate 15.45% 23.21% 24.28% -2.83% 23.11% 21.71% 23.03% -
Total Cost 56,854 55,139 52,174 62,857 61,044 54,985 50,872 7.68%
-
Net Worth 195,159 189,584 189,584 184,008 172,856 167,280 85,119 73.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,788 2,788 2,788 2,788 2,788 2,788 1,330 63.71%
Div Payout % 38.99% 38.75% 33.24% 24.19% 28.96% 33.08% 23.33% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 195,159 189,584 189,584 184,008 172,856 167,280 85,119 73.78%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.17% 11.54% 13.85% 15.49% 13.62% 13.29% 9.90% -
ROE 3.66% 3.79% 4.42% 6.26% 5.57% 5.04% 6.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.48 11.18 10.86 13.34 12.67 11.37 21.23 -33.60%
EPS 1.28 1.29 1.50 2.07 1.73 1.51 1.43 -7.11%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.35 0.34 0.34 0.33 0.31 0.30 0.32 6.15%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.58 10.30 10.01 12.29 11.68 10.48 9.33 8.73%
EPS 1.18 1.19 1.39 1.90 1.59 1.39 0.94 16.35%
DPS 0.46 0.46 0.46 0.46 0.46 0.46 0.22 63.44%
NAPS 0.3226 0.3134 0.3134 0.3042 0.2857 0.2765 0.1407 73.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.23 1.26 1.28 0.85 1.38 1.03 1.01 -
P/RPS 10.72 11.27 11.79 6.37 10.89 9.06 4.76 71.72%
P/EPS 95.92 97.66 85.09 41.13 79.92 68.14 47.13 60.52%
EY 1.04 1.02 1.18 2.43 1.25 1.47 2.12 -37.77%
DY 0.41 0.40 0.39 0.59 0.36 0.49 0.50 -12.38%
P/NAPS 3.51 3.71 3.76 2.58 4.45 3.43 3.16 7.24%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 23/08/19 31/05/19 27/02/19 30/11/18 23/08/18 11/06/18 -
Price 1.32 1.18 1.13 1.16 1.16 1.28 1.04 -
P/RPS 11.50 10.56 10.40 8.70 9.15 11.26 4.90 76.51%
P/EPS 102.94 91.46 75.12 56.13 67.18 84.68 48.53 65.01%
EY 0.97 1.09 1.33 1.78 1.49 1.18 2.06 -39.44%
DY 0.38 0.42 0.44 0.43 0.43 0.39 0.48 -14.40%
P/NAPS 3.77 3.47 3.32 3.52 3.74 4.27 3.25 10.39%

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