[JHM] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.07%
YoY- 1131.11%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 182,604 131,718 122,277 114,022 100,196 71,826 68,944 91.31%
PBT 15,864 9,002 6,393 7,900 7,392 -1,738 -2,425 -
Tax -3,848 -2,040 -1,213 -1,500 -1,108 -366 -128 864.83%
NP 12,016 6,962 5,180 6,400 6,284 -2,104 -2,553 -
-
NP to SH 11,008 6,453 6,096 6,496 7,144 -1,120 -1,710 -
-
Tax Rate 24.26% 22.66% 18.97% 18.99% 14.99% - - -
Total Cost 170,588 124,756 117,097 107,622 93,912 73,930 71,497 78.46%
-
Net Worth 38,699 35,718 32,643 31,987 30,386 28,799 29,052 21.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 38,699 35,718 32,643 31,987 30,386 28,799 29,052 21.04%
NOSH 122,857 122,914 122,903 123,030 123,172 123,076 123,365 -0.27%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.58% 5.29% 4.24% 5.61% 6.27% -2.93% -3.70% -
ROE 28.44% 18.07% 18.67% 20.31% 23.51% -3.89% -5.89% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 148.63 107.16 99.49 92.68 81.35 58.36 55.89 91.83%
EPS 8.96 5.25 4.96 5.28 5.80 -0.91 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2906 0.2656 0.26 0.2467 0.234 0.2355 21.37%
Adjusted Per Share Value based on latest NOSH - 122,773
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.13 21.74 20.18 18.82 16.53 11.85 11.38 91.27%
EPS 1.82 1.06 1.01 1.07 1.18 -0.18 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0589 0.0539 0.0528 0.0501 0.0475 0.0479 21.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.465 0.465 0.385 0.33 0.15 0.13 0.205 -
P/RPS 0.31 0.43 0.39 0.36 0.18 0.22 0.37 -11.11%
P/EPS 5.19 8.86 7.76 6.25 2.59 -14.29 -14.78 -
EY 19.27 11.29 12.88 16.00 38.67 -7.00 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.60 1.45 1.27 0.61 0.56 0.87 42.45%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 24/08/15 22/05/15 25/02/15 28/11/14 -
Price 0.72 0.45 0.415 0.375 0.185 0.145 0.165 -
P/RPS 0.48 0.42 0.42 0.40 0.23 0.25 0.30 36.75%
P/EPS 8.04 8.57 8.37 7.10 3.19 -15.93 -11.90 -
EY 12.44 11.67 11.95 14.08 31.35 -6.28 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.55 1.56 1.44 0.75 0.62 0.70 120.21%

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