[JHM] YoY Cumulative 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- -81.3%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 72,854 48,537 60,562 56,461 65,342 45,651 25,049 19.45%
PBT 10,862 6,372 11,077 7,261 10,372 3,966 1,848 34.30%
Tax -1,853 -1,084 -2,689 -1,672 -2,605 -962 -277 37.22%
NP 9,009 5,288 8,388 5,589 7,767 3,004 1,571 33.75%
-
NP to SH 9,009 5,288 8,388 5,700 7,808 2,752 1,786 30.92%
-
Tax Rate 17.06% 17.01% 24.28% 23.03% 25.12% 24.26% 14.99% -
Total Cost 63,845 43,249 52,174 50,872 57,575 42,647 23,478 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 - - 2,788 1,330 - - - -
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 4.04% 2.56% 4.42% 6.70% 11.96% 7.11% 5.88% -
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 13.07 8.70 10.86 21.23 52.81 37.16 20.34 -7.09%
EPS 1.62 0.95 1.50 1.43 6.31 2.24 1.45 1.86%
DPS 0.00 0.00 0.50 0.50 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 12.04 8.02 10.01 9.33 10.80 7.55 4.14 19.45%
EPS 1.49 0.87 1.39 0.94 1.29 0.45 0.30 30.58%
DPS 0.00 0.00 0.46 0.22 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 14.54 8.21 11.79 4.76 6.06 1.25 0.74 64.19%
P/EPS 117.60 75.39 85.09 47.13 50.71 20.76 10.34 49.90%
EY 0.85 1.33 1.18 2.12 1.97 4.82 9.67 -33.29%
DY 0.00 0.00 0.39 0.50 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 13.70 15.97 10.40 4.90 9.28 1.94 0.91 57.07%
P/EPS 110.79 146.57 75.12 48.53 77.65 32.14 12.76 43.31%
EY 0.90 0.68 1.33 2.06 1.29 3.11 7.84 -30.26%
DY 0.00 0.00 0.44 0.48 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