[JHM] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.23%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 100,012 72,854 48,537 60,562 56,461 65,342 45,651 13.95%
PBT 12,681 10,862 6,372 11,077 7,261 10,372 3,966 21.36%
Tax -3,182 -1,853 -1,084 -2,689 -1,672 -2,605 -962 22.05%
NP 9,499 9,009 5,288 8,388 5,589 7,767 3,004 21.14%
-
NP to SH 9,657 9,009 5,288 8,388 5,700 7,808 2,752 23.26%
-
Tax Rate 25.09% 17.06% 17.01% 24.28% 23.03% 25.12% 24.26% -
Total Cost 90,513 63,845 43,249 52,174 50,872 57,575 42,647 13.35%
-
Net Worth 262,071 223,040 206,312 189,584 85,119 65,293 38,699 37.52%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 2,788 1,330 - - -
Div Payout % - - - 33.24% 23.33% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 262,071 223,040 206,312 189,584 85,119 65,293 38,699 37.52%
NOSH 557,600 557,600 557,600 557,600 557,600 123,732 122,857 28.65%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.50% 12.37% 10.89% 13.85% 9.90% 11.89% 6.58% -
ROE 3.68% 4.04% 2.56% 4.42% 6.70% 11.96% 7.11% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 17.94 13.07 8.70 10.86 21.23 52.81 37.16 -11.42%
EPS 1.73 1.62 0.95 1.50 1.43 6.31 2.24 -4.21%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.47 0.40 0.37 0.34 0.32 0.5277 0.315 6.89%
Adjusted Per Share Value based on latest NOSH - 557,600
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 16.50 12.02 8.01 9.99 9.32 10.78 7.53 13.96%
EPS 1.59 1.49 0.87 1.38 0.94 1.29 0.45 23.40%
DPS 0.00 0.00 0.00 0.46 0.22 0.00 0.00 -
NAPS 0.4325 0.3681 0.3404 0.3128 0.1405 0.1077 0.0639 37.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.33 1.90 0.715 1.28 1.01 3.20 0.465 -
P/RPS 7.42 14.54 8.21 11.79 4.76 6.06 1.25 34.54%
P/EPS 76.79 117.60 75.39 85.09 47.13 50.71 20.76 24.34%
EY 1.30 0.85 1.33 1.18 2.12 1.97 4.82 -19.61%
DY 0.00 0.00 0.00 0.39 0.50 0.00 0.00 -
P/NAPS 2.83 4.75 1.93 3.76 3.16 6.06 1.48 11.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 24/06/21 19/06/20 31/05/19 11/06/18 29/05/17 30/05/16 -
Price 1.27 1.79 1.39 1.13 1.04 4.90 0.72 -
P/RPS 7.08 13.70 15.97 10.40 4.90 9.28 1.94 24.06%
P/EPS 73.33 110.79 146.57 75.12 48.53 77.65 32.14 14.73%
EY 1.36 0.90 0.68 1.33 2.06 1.29 3.11 -12.87%
DY 0.00 0.00 0.00 0.44 0.48 0.00 0.00 -
P/NAPS 2.70 4.48 3.76 3.32 3.25 9.29 2.29 2.78%

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