[JHM] YoY Annualized 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- -25.21%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 291,416 194,148 242,248 225,844 261,368 182,604 100,196 19.45%
PBT 43,448 25,488 44,308 29,044 41,488 15,864 7,392 34.30%
Tax -7,412 -4,336 -10,756 -6,688 -10,420 -3,848 -1,108 37.22%
NP 36,036 21,152 33,552 22,356 31,068 12,016 6,284 33.75%
-
NP to SH 36,036 21,152 33,552 22,800 31,232 11,008 7,144 30.92%
-
Tax Rate 17.06% 17.01% 24.28% 23.03% 25.12% 24.26% 14.99% -
Total Cost 255,380 172,996 208,696 203,488 230,300 170,588 93,912 18.12%
-
Net Worth 223,040 206,312 189,584 85,119 65,293 38,699 30,386 39.36%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 11,152 5,320 - - - -
Div Payout % - - 33.24% 23.33% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 223,040 206,312 189,584 85,119 65,293 38,699 30,386 39.36%
NOSH 557,600 557,600 557,600 557,600 123,732 122,857 123,172 28.58%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.37% 10.89% 13.85% 9.90% 11.89% 6.58% 6.27% -
ROE 16.16% 10.25% 17.70% 26.79% 47.83% 28.44% 23.51% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 52.26 34.82 43.44 84.90 211.24 148.63 81.35 -7.10%
EPS 6.48 3.80 6.00 5.72 25.24 8.96 5.80 1.86%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.34 0.32 0.5277 0.315 0.2467 8.38%
Adjusted Per Share Value based on latest NOSH - 557,600
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 48.17 32.09 40.04 37.33 43.20 30.18 16.56 19.45%
EPS 5.96 3.50 5.55 3.77 5.16 1.82 1.18 30.95%
DPS 0.00 0.00 1.84 0.88 0.00 0.00 0.00 -
NAPS 0.3687 0.341 0.3134 0.1407 0.1079 0.064 0.0502 39.37%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.90 0.715 1.28 1.01 3.20 0.465 0.15 -
P/RPS 3.64 2.05 2.95 1.19 1.51 0.31 0.18 64.98%
P/EPS 29.40 18.85 21.27 11.78 12.68 5.19 2.59 49.85%
EY 3.40 5.31 4.70 8.49 7.89 19.27 38.67 -33.29%
DY 0.00 0.00 1.56 1.98 0.00 0.00 0.00 -
P/NAPS 4.75 1.93 3.76 3.16 6.06 1.48 0.61 40.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/06/21 19/06/20 31/05/19 11/06/18 29/05/17 30/05/16 22/05/15 -
Price 1.79 1.39 1.13 1.04 4.90 0.72 0.185 -
P/RPS 3.43 3.99 2.60 1.22 2.32 0.48 0.23 56.82%
P/EPS 27.70 36.64 18.78 12.13 19.41 8.04 3.19 43.31%
EY 3.61 2.73 5.32 8.24 5.15 12.44 31.35 -30.22%
DY 0.00 0.00 1.77 1.92 0.00 0.00 0.00 -
P/NAPS 4.48 3.76 3.32 3.25 9.29 2.29 0.75 34.66%

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