[JHM] QoQ TTM 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- 24.87%
YoY- 242.24%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,528 245,453 229,556 213,069 193,378 178,062 167,685 30.24%
PBT 38,407 39,787 36,986 32,397 25,991 21,120 14,914 87.55%
Tax -7,974 -8,966 -8,185 -7,025 -5,382 -4,849 -3,598 69.73%
NP 30,433 30,821 28,801 25,372 20,609 16,271 11,316 93.04%
-
NP to SH 30,485 30,776 28,794 25,387 20,331 14,797 10,481 103.36%
-
Tax Rate 20.76% 22.53% 22.13% 21.68% 20.71% 22.96% 24.12% -
Total Cost 219,095 214,632 200,755 187,697 172,769 161,791 156,369 25.13%
-
Net Worth 126,143 117,709 41,230 0 56,739 49,943 43,211 103.85%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 41,230 0 56,739 49,943 43,211 103.85%
NOSH 262,800 262,800 137,435 123,733 123,346 123,165 122,934 65.71%
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% 12.56% 12.55% 11.91% 10.66% 9.14% 6.75% -
ROE 24.17% 26.15% 69.84% 0.00% 35.83% 29.63% 24.26% -
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 95.92 167.03 172.20 156.78 144.57 136.40 -21.40%
EPS 11.60 12.03 20.95 20.52 16.48 12.01 8.53 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.30 0.00 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 40.57 37.94 35.22 31.96 29.43 27.72 30.24%
EPS 5.04 5.09 4.76 4.20 3.36 2.45 1.73 103.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.1946 0.0682 0.00 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 3.15 1.62 1.86 1.05 0.89 0.72 167.34%
P/EPS 25.86 25.11 12.89 15.60 9.95 10.65 11.55 70.89%
EY 3.87 3.98 7.76 6.41 10.05 9.39 8.66 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 6.57 9.00 0.00 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 2.93 3.20 4.90 2.45 1.45 1.45 -
P/RPS 1.67 3.05 1.92 2.85 1.56 1.00 1.06 35.28%
P/EPS 13.71 24.36 15.27 23.88 14.86 12.07 17.01 -13.35%
EY 7.30 4.10 6.55 4.19 6.73 8.29 5.88 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.37 10.67 0.00 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