[JHM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.16%
YoY- 456.35%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 185,958 182,604 131,718 122,277 114,022 100,196 71,826 88.65%
PBT 19,724 15,864 9,002 6,393 7,900 7,392 -1,738 -
Tax -4,616 -3,848 -2,040 -1,213 -1,500 -1,108 -366 442.65%
NP 15,108 12,016 6,962 5,180 6,400 6,284 -2,104 -
-
NP to SH 14,552 11,008 6,453 6,096 6,496 7,144 -1,120 -
-
Tax Rate 23.40% 24.26% 22.66% 18.97% 18.99% 14.99% - -
Total Cost 170,850 170,588 124,756 117,097 107,622 93,912 73,930 74.88%
-
Net Worth 43,201 38,699 35,718 32,643 31,987 30,386 28,799 31.07%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 43,201 38,699 35,718 32,643 31,987 30,386 28,799 31.07%
NOSH 122,905 122,857 122,914 122,903 123,030 123,172 123,076 -0.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.12% 6.58% 5.29% 4.24% 5.61% 6.27% -2.93% -
ROE 33.68% 28.44% 18.07% 18.67% 20.31% 23.51% -3.89% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 151.30 148.63 107.16 99.49 92.68 81.35 58.36 88.82%
EPS 11.84 8.96 5.25 4.96 5.28 5.80 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.315 0.2906 0.2656 0.26 0.2467 0.234 31.19%
Adjusted Per Share Value based on latest NOSH - 122,592
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.69 30.13 21.74 20.18 18.82 16.53 11.85 88.69%
EPS 2.40 1.82 1.06 1.01 1.07 1.18 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0639 0.0589 0.0539 0.0528 0.0501 0.0475 31.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.985 0.465 0.465 0.385 0.33 0.15 0.13 -
P/RPS 0.65 0.31 0.43 0.39 0.36 0.18 0.22 106.03%
P/EPS 8.32 5.19 8.86 7.76 6.25 2.59 -14.29 -
EY 12.02 19.27 11.29 12.88 16.00 38.67 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.48 1.60 1.45 1.27 0.61 0.56 192.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 22/05/15 25/02/15 -
Price 1.45 0.72 0.45 0.415 0.375 0.185 0.145 -
P/RPS 0.96 0.48 0.42 0.42 0.40 0.23 0.25 145.42%
P/EPS 12.25 8.04 8.57 8.37 7.10 3.19 -15.93 -
EY 8.17 12.44 11.67 11.95 14.08 31.35 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 2.29 1.55 1.56 1.44 0.75 0.62 254.43%

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