[JHM] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 32.19%
YoY- 124.01%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 261,368 193,733 184,069 185,958 182,604 131,718 122,277 65.85%
PBT 41,488 25,998 22,550 19,724 15,864 9,002 6,393 247.52%
Tax -10,420 -5,383 -4,958 -4,616 -3,848 -2,040 -1,213 318.89%
NP 31,068 20,615 17,592 15,108 12,016 6,962 5,180 229.74%
-
NP to SH 31,232 20,337 17,221 14,552 11,008 6,453 6,096 196.89%
-
Tax Rate 25.12% 20.71% 21.99% 23.40% 24.26% 22.66% 18.97% -
Total Cost 230,300 173,118 166,477 170,850 170,588 124,756 117,097 56.91%
-
Net Worth 65,293 56,739 49,979 43,201 38,699 35,718 32,643 58.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 65,293 56,739 49,979 43,201 38,699 35,718 32,643 58.68%
NOSH 123,732 123,732 123,253 122,905 122,857 122,914 122,903 0.44%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.89% 10.64% 9.56% 8.12% 6.58% 5.29% 4.24% -
ROE 47.83% 35.84% 34.46% 33.68% 28.44% 18.07% 18.67% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 211.24 157.06 149.34 151.30 148.63 107.16 99.49 65.11%
EPS 25.24 16.48 13.97 11.84 8.96 5.25 4.96 195.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.46 0.4055 0.3515 0.315 0.2906 0.2656 57.97%
Adjusted Per Share Value based on latest NOSH - 122,934
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 43.13 31.97 30.37 30.69 30.13 21.74 20.18 65.84%
EPS 5.15 3.36 2.84 2.40 1.82 1.06 1.01 195.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.0936 0.0825 0.0713 0.0639 0.0589 0.0539 58.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.20 1.64 1.28 0.985 0.465 0.465 0.385 -
P/RPS 1.51 1.04 0.86 0.65 0.31 0.43 0.39 146.36%
P/EPS 12.68 9.95 9.16 8.32 5.19 8.86 7.76 38.68%
EY 7.89 10.05 10.92 12.02 19.27 11.29 12.88 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.06 3.57 3.16 2.80 1.48 1.60 1.45 159.23%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 4.90 2.45 1.45 1.45 0.72 0.45 0.415 -
P/RPS 2.32 1.56 0.97 0.96 0.48 0.42 0.42 212.15%
P/EPS 19.41 14.86 10.38 12.25 8.04 8.57 8.37 75.11%
EY 5.15 6.73 9.64 8.17 12.44 11.67 11.95 -42.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.29 5.33 3.58 4.13 2.29 1.55 1.56 228.18%

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