[JHM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 147.88%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 142,592 96,661 122,895 119,875 129,157 92,979 57,011 16.49%
PBT 22,218 10,614 20,445 18,028 20,856 9,862 3,950 33.32%
Tax -3,889 -2,589 -4,863 -4,010 -5,111 -2,308 -750 31.52%
NP 18,329 8,025 15,582 14,018 15,745 7,554 3,200 33.72%
-
NP to SH 18,330 8,026 15,582 14,129 15,738 7,276 3,248 33.39%
-
Tax Rate 17.50% 24.39% 23.79% 22.24% 24.51% 23.40% 18.99% -
Total Cost 124,263 88,636 107,313 105,857 113,412 85,425 53,811 14.95%
-
Net Worth 234,191 206,312 189,584 167,280 39,181 43,201 31,987 39.30%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 5,576 5,576 - - - -
Div Payout % - - 35.78% 39.46% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 234,191 206,312 189,584 167,280 39,181 43,201 31,987 39.30%
NOSH 557,600 557,600 557,600 557,600 130,605 122,905 123,030 28.61%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.85% 8.30% 12.68% 11.69% 12.19% 8.12% 5.61% -
ROE 7.83% 3.89% 8.22% 8.45% 40.17% 16.84% 10.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.57 17.34 22.04 21.50 98.89 75.65 46.34 -9.42%
EPS 3.29 1.44 2.79 2.95 12.05 5.92 2.64 3.73%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.42 0.37 0.34 0.30 0.30 0.3515 0.26 8.31%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 23.57 15.98 20.31 19.81 21.35 15.37 9.42 16.49%
EPS 3.03 1.33 2.58 2.34 2.60 1.20 0.54 33.26%
DPS 0.00 0.00 0.92 0.92 0.00 0.00 0.00 -
NAPS 0.3871 0.341 0.3134 0.2765 0.0648 0.0714 0.0529 39.29%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.85 1.34 1.26 1.03 2.70 0.985 0.33 -
P/RPS 7.23 7.73 5.72 4.79 2.73 1.30 0.71 47.17%
P/EPS 56.28 93.10 45.09 40.65 22.41 16.64 12.50 28.47%
EY 1.78 1.07 2.22 2.46 4.46 6.01 8.00 -22.13%
DY 0.00 0.00 0.79 0.97 0.00 0.00 0.00 -
P/NAPS 4.40 3.62 3.71 3.43 9.00 2.80 1.27 22.98%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 26/08/20 23/08/19 23/08/18 30/08/17 29/08/16 24/08/15 -
Price 2.03 1.62 1.18 1.28 3.20 1.45 0.375 -
P/RPS 7.94 9.35 5.35 5.95 3.24 1.92 0.81 46.24%
P/EPS 61.75 112.55 42.23 50.52 26.56 24.49 14.20 27.73%
EY 1.62 0.89 2.37 1.98 3.77 4.08 7.04 -21.70%
DY 0.00 0.00 0.85 0.78 0.00 0.00 0.00 -
P/NAPS 4.83 4.38 3.47 4.27 10.67 4.13 1.44 22.32%

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