[JHM] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
11-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -19.99%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 74,381 70,672 63,414 56,461 59,401 60,970 63,815 10.72%
PBT 11,207 12,522 10,767 7,261 7,698 9,853 10,484 4.53%
Tax 317 -2,894 -2,338 -1,672 -671 -2,192 -2,506 -
NP 11,524 9,628 8,429 5,589 7,027 7,661 7,978 27.69%
-
NP to SH 11,524 9,628 8,429 5,700 7,124 7,623 7,930 28.21%
-
Tax Rate -2.83% 23.11% 21.71% 23.03% 8.72% 22.25% 23.90% -
Total Cost 62,857 61,044 54,985 50,872 52,374 53,309 55,837 8.19%
-
Net Worth 184,008 172,856 167,280 85,119 126,143 117,709 41,230 170.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,788 2,788 2,788 1,330 - - - -
Div Payout % 24.19% 28.96% 33.08% 23.33% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 184,008 172,856 167,280 85,119 126,143 117,709 41,230 170.33%
NOSH 557,600 557,600 557,600 557,600 262,800 262,800 137,435 153.73%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.49% 13.62% 13.29% 9.90% 11.83% 12.57% 12.50% -
ROE 6.26% 5.57% 5.04% 6.70% 5.65% 6.48% 19.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.34 12.67 11.37 21.23 22.60 23.83 46.43 -56.35%
EPS 2.07 1.73 1.51 1.43 2.71 2.98 5.77 -49.41%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.30 0.32 0.48 0.46 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 557,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.29 11.68 10.48 9.33 9.82 10.08 10.55 10.68%
EPS 1.90 1.59 1.39 0.94 1.18 1.26 1.31 28.04%
DPS 0.46 0.46 0.46 0.22 0.00 0.00 0.00 -
NAPS 0.3042 0.2857 0.2765 0.1407 0.2085 0.1946 0.0682 170.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.85 1.38 1.03 1.01 3.00 3.02 2.70 -
P/RPS 6.37 10.89 9.06 4.76 13.27 12.67 5.81 6.30%
P/EPS 41.13 79.92 68.14 47.13 110.67 101.38 46.79 -8.21%
EY 2.43 1.25 1.47 2.12 0.90 0.99 2.14 8.81%
DY 0.59 0.36 0.49 0.50 0.00 0.00 0.00 -
P/NAPS 2.58 4.45 3.43 3.16 6.25 6.57 9.00 -56.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 23/08/18 11/06/18 26/02/18 30/11/17 30/08/17 -
Price 1.16 1.16 1.28 1.04 1.59 2.91 3.20 -
P/RPS 8.70 9.15 11.26 4.90 7.03 12.21 6.89 16.77%
P/EPS 56.13 67.18 84.68 48.53 58.65 97.68 55.46 0.80%
EY 1.78 1.49 1.18 2.06 1.70 1.02 1.80 -0.74%
DY 0.43 0.43 0.39 0.48 0.00 0.00 0.00 -
P/NAPS 3.52 3.74 4.27 3.25 3.31 6.33 10.67 -52.15%

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