[JHM] YoY 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 275,287 244,767 269,029 240,647 213,069 152,319 80,277 22.77%
PBT 34,032 34,945 45,573 35,296 32,397 11,120 -7 -
Tax -8,924 -7,579 -7,604 -7,041 -7,025 -2,725 -620 55.90%
NP 25,108 27,366 37,969 28,255 25,372 8,395 -627 -
-
NP to SH 25,109 27,366 37,969 28,377 25,387 7,418 548 89.05%
-
Tax Rate 26.22% 21.69% 16.69% 19.95% 21.68% 24.51% - -
Total Cost 250,179 217,401 231,060 212,392 187,697 143,924 80,904 20.68%
-
Net Worth 223,040 206,312 189,584 85,119 0 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 5,576 8,364 11,152 1,330 - - - -
Div Payout % 22.21% 30.56% 29.37% 4.69% - - - -
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 0 38,699 30,386 39.36%
NOSH 557,600 557,600 557,600 557,600 123,733 122,857 123,172 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 9.12% 11.18% 14.11% 11.74% 11.91% 5.51% -0.78% -
ROE 11.26% 13.26% 20.03% 33.34% 0.00% 19.17% 1.80% -
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 49.37 43.90 48.25 90.47 172.20 123.98 65.17 -4.51%
EPS 4.50 4.91 6.81 10.67 20.52 6.04 0.44 47.27%
DPS 1.00 1.50 2.00 0.50 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.34 0.32 0.00 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 45.43 40.39 44.39 39.71 35.16 25.14 13.25 22.77%
EPS 4.14 4.52 6.27 4.68 4.19 1.22 0.09 89.17%
DPS 0.92 1.38 1.84 0.22 0.00 0.00 0.00 -
NAPS 0.3681 0.3404 0.3128 0.1405 0.00 0.0639 0.0501 39.38%
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 3.85 1.63 2.65 1.12 1.86 0.38 0.23 59.87%
P/EPS 42.19 14.57 18.80 9.47 15.60 7.70 33.72 3.80%
EY 2.37 6.86 5.32 10.56 6.41 12.98 2.97 -3.68%
DY 0.53 2.10 1.56 0.50 0.00 0.00 0.00 -
P/NAPS 4.75 1.93 3.76 3.16 0.00 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 1.37 1.13 1.04 4.90 0.72 0.185 -
P/RPS 3.63 3.12 2.34 1.15 2.85 0.58 0.28 53.21%
P/EPS 39.75 27.91 16.59 9.75 23.88 11.92 41.58 -0.74%
EY 2.52 3.58 6.03 10.26 4.19 8.39 2.40 0.81%
DY 0.56 1.09 1.77 0.48 0.00 0.00 0.00 -
P/NAPS 4.48 3.70 3.32 3.25 0.00 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