Highlights

[JHM] YoY Quarter Result on 2020-06-30 [#2]

Stock [JHM]: JHM CONSOLIDATION BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -48.22%    YoY -     -61.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 48,124 62,333 63,414 63,815 47,328 31,962 18,842 16.90%
  YoY % -22.80% -1.70% -0.63% 34.84% 48.08% 69.63% -
  Horiz. % 255.41% 330.82% 336.56% 338.68% 251.18% 169.63% 100.00%
PBT 4,242 9,368 10,767 10,484 5,896 2,102 -611 -
  YoY % -54.72% -12.99% 2.70% 77.82% 180.49% 444.03% -
  Horiz. % -694.27% -1,533.22% -1,762.19% -1,715.88% -964.98% -344.03% 100.00%
Tax -1,505 -2,174 -2,338 -2,506 -1,346 -473 -73 65.51%
  YoY % 30.77% 7.01% 6.70% -86.18% -184.57% -547.95% -
  Horiz. % 2,061.64% 2,978.08% 3,202.74% 3,432.88% 1,843.84% 647.95% 100.00%
NP 2,737 7,194 8,429 7,978 4,550 1,629 -684 -
  YoY % -61.95% -14.65% 5.65% 75.34% 179.31% 338.16% -
  Horiz. % -400.15% -1,051.75% -1,232.31% -1,166.37% -665.20% -238.16% 100.00%
NP to SH 2,738 7,194 8,429 7,930 4,524 1,461 -433 -
  YoY % -61.94% -14.65% 6.29% 75.29% 209.65% 437.41% -
  Horiz. % -632.33% -1,661.43% -1,946.65% -1,831.41% -1,044.80% -337.41% 100.00%
Tax Rate 35.48 % 23.21 % 21.71 % 23.90 % 22.83 % 22.50 % - % -
  YoY % 52.87% 6.91% -9.16% 4.69% 1.47% 0.00% -
  Horiz. % 157.69% 103.16% 96.49% 106.22% 101.47% 100.00% -
Total Cost 45,387 55,139 54,985 55,837 42,778 30,333 19,526 15.08%
  YoY % -17.69% 0.28% -1.53% 30.53% 41.03% 55.35% -
  Horiz. % 232.44% 282.39% 281.60% 285.96% 219.08% 155.35% 100.00%
Net Worth 206,312 189,584 167,280 41,230 43,211 31,921 30,470 37.50%
  YoY % 8.82% 13.33% 305.72% -4.58% 35.37% 4.76% -
  Horiz. % 677.08% 622.18% 548.98% 135.31% 141.81% 104.76% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,788 2,788 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 38.75 % 33.08 % - % - % - % - % -
  YoY % 0.00% 17.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.14% 100.00% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 206,312 189,584 167,280 41,230 43,211 31,921 30,470 37.50%
  YoY % 8.82% 13.33% 305.72% -4.58% 35.37% 4.76% -
  Horiz. % 677.08% 622.18% 548.98% 135.31% 141.81% 104.76% 100.00%
NOSH 557,600 557,600 557,600 137,435 122,934 122,773 123,714 28.49%
  YoY % 0.00% 0.00% 305.72% 11.80% 0.13% -0.76% -
  Horiz. % 450.72% 450.72% 450.72% 111.09% 99.37% 99.24% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.69 % 11.54 % 13.29 % 12.50 % 9.61 % 5.10 % -3.63 % -
  YoY % -50.69% -13.17% 6.32% 30.07% 88.43% 240.50% -
  Horiz. % -156.75% -317.91% -366.12% -344.35% -264.74% -140.50% 100.00%
ROE 1.33 % 3.79 % 5.04 % 19.23 % 10.47 % 4.58 % -1.42 % -
  YoY % -64.91% -24.80% -73.79% 83.67% 128.60% 422.54% -
  Horiz. % -93.66% -266.90% -354.93% -1,354.23% -737.32% -322.54% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.63 11.18 11.37 46.43 38.50 26.03 15.23 -9.02%
  YoY % -22.81% -1.67% -75.51% 20.60% 47.91% 70.91% -
  Horiz. % 56.66% 73.41% 74.66% 304.86% 252.79% 170.91% 100.00%
EPS 0.49 1.29 1.51 5.77 3.68 1.19 -0.35 -
  YoY % -62.02% -14.57% -73.83% 56.79% 209.24% 440.00% -
  Horiz. % -140.00% -368.57% -431.43% -1,648.57% -1,051.43% -340.00% 100.00%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.3700 0.3400 0.3000 0.3000 0.3515 0.2600 0.2463 7.01%
  YoY % 8.82% 13.33% 0.00% -14.65% 35.19% 5.56% -
  Horiz. % 150.22% 138.04% 121.80% 121.80% 142.71% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 557,600
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.63 11.18 11.37 11.44 8.49 5.73 3.38 16.89%
  YoY % -22.81% -1.67% -0.61% 34.75% 48.17% 69.53% -
  Horiz. % 255.33% 330.77% 336.39% 338.46% 251.18% 169.53% 100.00%
EPS 0.49 1.29 1.51 1.42 0.81 0.26 -0.08 -
  YoY % -62.02% -14.57% 6.34% 75.31% 211.54% 425.00% -
  Horiz. % -612.50% -1,612.50% -1,887.50% -1,775.00% -1,012.50% -325.00% 100.00%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.3700 0.3400 0.3000 0.0739 0.0775 0.0572 0.0546 37.52%
  YoY % 8.82% 13.33% 305.95% -4.65% 35.49% 4.76% -
  Horiz. % 677.66% 622.71% 549.45% 135.35% 141.94% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.3400 1.2600 1.0300 2.7000 0.9850 0.3300 0.2350 -
P/RPS 15.53 11.27 9.06 5.81 2.56 1.27 1.54 46.93%
  YoY % 37.80% 24.39% 55.94% 126.95% 101.57% -17.53% -
  Horiz. % 1,008.44% 731.82% 588.31% 377.27% 166.23% 82.47% 100.00%
P/EPS 272.89 97.66 68.14 46.79 26.77 27.73 -67.14 -
  YoY % 179.43% 43.32% 45.63% 74.79% -3.46% 141.30% -
  Horiz. % -406.45% -145.46% -101.49% -69.69% -39.87% -41.30% 100.00%
EY 0.37 1.02 1.47 2.14 3.74 3.61 -1.49 -
  YoY % -63.73% -30.61% -31.31% -42.78% 3.60% 342.28% -
  Horiz. % -24.83% -68.46% -98.66% -143.62% -251.01% -242.28% 100.00%
DY 0.00 0.40 0.49 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -18.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.63% 100.00% - - - -
P/NAPS 3.62 3.71 3.43 9.00 2.80 1.27 0.95 24.95%
  YoY % -2.43% 8.16% -61.89% 221.43% 120.47% 33.68% -
  Horiz. % 381.05% 390.53% 361.05% 947.37% 294.74% 133.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 23/08/19 23/08/18 30/08/17 29/08/16 24/08/15 25/08/14 -
Price 1.6200 1.1800 1.2800 3.2000 1.4500 0.3750 0.2200 -
P/RPS 18.77 10.56 11.26 6.89 3.77 1.44 1.44 53.35%
  YoY % 77.75% -6.22% 63.43% 82.76% 161.81% 0.00% -
  Horiz. % 1,303.47% 733.33% 781.94% 478.47% 261.81% 100.00% 100.00%
P/EPS 329.92 91.46 84.68 55.46 39.40 31.51 -62.86 -
  YoY % 260.73% 8.01% 52.69% 40.76% 25.04% 150.13% -
  Horiz. % -524.85% -145.50% -134.71% -88.23% -62.68% -50.13% 100.00%
EY 0.30 1.09 1.18 1.80 2.54 3.17 -1.59 -
  YoY % -72.48% -7.63% -34.44% -29.13% -19.87% 299.37% -
  Horiz. % -18.87% -68.55% -74.21% -113.21% -159.75% -199.37% 100.00%
DY 0.00 0.42 0.39 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 7.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.69% 100.00% - - - -
P/NAPS 4.38 3.47 4.27 10.67 4.13 1.44 0.89 30.39%
  YoY % 26.22% -18.74% -59.98% 158.35% 186.81% 61.80% -
  Horiz. % 492.13% 389.89% 479.78% 1,198.88% 464.04% 161.80% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS