[JHM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 13.42%
YoY- 174.73%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 240,647 249,528 245,453 229,556 213,069 193,378 178,062 22.26%
PBT 35,296 38,407 39,787 36,986 32,397 25,991 21,120 40.87%
Tax -7,041 -7,974 -8,966 -8,185 -7,025 -5,382 -4,849 28.25%
NP 28,255 30,433 30,821 28,801 25,372 20,609 16,271 44.52%
-
NP to SH 28,377 30,485 30,776 28,794 25,387 20,331 14,797 54.41%
-
Tax Rate 19.95% 20.76% 22.53% 22.13% 21.68% 20.71% 22.96% -
Total Cost 212,392 219,095 214,632 200,755 187,697 172,769 161,791 19.91%
-
Net Worth 85,119 126,143 117,709 41,230 0 56,739 49,943 42.72%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,330 - - - - - - -
Div Payout % 4.69% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 85,119 126,143 117,709 41,230 0 56,739 49,943 42.72%
NOSH 557,600 262,800 262,800 137,435 123,733 123,346 123,165 173.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.74% 12.20% 12.56% 12.55% 11.91% 10.66% 9.14% -
ROE 33.34% 24.17% 26.15% 69.84% 0.00% 35.83% 29.63% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 90.47 94.95 95.92 167.03 172.20 156.78 144.57 -26.85%
EPS 10.67 11.60 12.03 20.95 20.52 16.48 12.01 -7.59%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.48 0.46 0.30 0.00 0.46 0.4055 -14.61%
Adjusted Per Share Value based on latest NOSH - 137,435
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.78 41.25 40.57 37.94 35.22 31.96 29.43 22.27%
EPS 4.69 5.04 5.09 4.76 4.20 3.36 2.45 54.23%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.2085 0.1946 0.0682 0.00 0.0938 0.0826 42.67%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.01 3.00 3.02 2.70 3.20 1.64 1.28 -
P/RPS 1.12 3.16 3.15 1.62 1.86 1.05 0.89 16.57%
P/EPS 9.47 25.86 25.11 12.89 15.60 9.95 10.65 -7.53%
EY 10.56 3.87 3.98 7.76 6.41 10.05 9.39 8.15%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 6.25 6.57 9.00 0.00 3.57 3.16 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 11/06/18 26/02/18 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 -
Price 1.04 1.59 2.93 3.20 4.90 2.45 1.45 -
P/RPS 1.15 1.67 3.05 1.92 2.85 1.56 1.00 9.77%
P/EPS 9.75 13.71 24.36 15.27 23.88 14.86 12.07 -13.27%
EY 10.26 7.30 4.10 6.55 4.19 6.73 8.29 15.28%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.31 6.37 10.67 0.00 5.33 3.58 -6.24%

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