[JHM] QoQ TTM 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- -6.91%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 264,928 249,948 240,246 240,647 249,528 245,453 229,556 9.99%
PBT 41,757 38,248 35,579 35,296 38,407 39,787 36,986 8.40%
Tax -6,587 -7,575 -6,873 -7,041 -7,974 -8,966 -8,185 -13.44%
NP 35,170 30,673 28,706 28,255 30,433 30,821 28,801 14.20%
-
NP to SH 35,281 30,881 28,876 28,377 30,485 30,776 28,794 14.46%
-
Tax Rate 15.77% 19.80% 19.32% 19.95% 20.76% 22.53% 22.13% -
Total Cost 229,758 219,275 211,540 212,392 219,095 214,632 200,755 9.38%
-
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 9,694 6,906 4,118 1,330 - - - -
Div Payout % 27.48% 22.36% 14.26% 4.69% - - - -
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 13.28% 12.27% 11.95% 11.74% 12.20% 12.56% 12.55% -
ROE 19.17% 17.87% 17.26% 33.34% 24.17% 26.15% 69.84% -
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 47.51 44.83 43.09 90.47 94.95 95.92 167.03 -56.65%
EPS 6.33 5.54 5.18 10.67 11.60 12.03 20.95 -54.87%
DPS 1.74 1.24 0.74 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 43.79 41.32 39.71 39.78 41.25 40.57 37.94 10.00%
EPS 5.83 5.10 4.77 4.69 5.04 5.09 4.76 14.43%
DPS 1.60 1.14 0.68 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 1.79 3.08 2.39 1.12 3.16 3.15 1.62 6.85%
P/EPS 13.43 24.92 19.89 9.47 25.86 25.11 12.89 2.76%
EY 7.44 4.01 5.03 10.56 3.87 3.98 7.76 -2.76%
DY 2.05 0.90 0.72 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 1.22 1.16 1.28 1.04 1.59 2.93 3.20 -
P/RPS 2.57 2.59 2.97 1.15 1.67 3.05 1.92 21.39%
P/EPS 19.28 20.95 24.72 9.75 13.71 24.36 15.27 16.76%
EY 5.19 4.77 4.05 10.26 7.30 4.10 6.55 -14.33%
DY 1.43 1.07 0.58 0.48 0.00 0.00 0.00 -
P/NAPS 3.70 3.74 4.27 3.25 3.31 6.37 10.67 -50.54%

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