[JHM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.53%
YoY- -149.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 122,277 114,022 100,196 71,826 68,944 70,880 66,392 50.19%
PBT 6,393 7,900 7,392 -1,738 -2,425 -988 468 470.53%
Tax -1,213 -1,500 -1,108 -366 -128 -192 -92 457.22%
NP 5,180 6,400 6,284 -2,104 -2,553 -1,180 376 473.76%
-
NP to SH 6,096 6,496 7,144 -1,120 -1,710 -630 472 449.61%
-
Tax Rate 18.97% 18.99% 14.99% - - - 19.66% -
Total Cost 117,097 107,622 93,912 73,930 71,497 72,060 66,016 46.48%
-
Net Worth 32,643 31,987 30,386 28,799 29,052 29,840 29,712 6.46%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,643 31,987 30,386 28,799 29,052 29,840 29,712 6.46%
NOSH 122,903 123,030 123,172 123,076 123,365 121,153 117,999 2.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.24% 5.61% 6.27% -2.93% -3.70% -1.66% 0.57% -
ROE 18.67% 20.31% 23.51% -3.89% -5.89% -2.11% 1.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.49 92.68 81.35 58.36 55.89 58.50 56.26 46.18%
EPS 4.96 5.28 5.80 -0.91 -1.39 -0.52 0.40 434.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.26 0.2467 0.234 0.2355 0.2463 0.2518 3.61%
Adjusted Per Share Value based on latest NOSH - 125,384
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.18 18.82 16.53 11.85 11.38 11.70 10.96 50.16%
EPS 1.01 1.07 1.18 -0.18 -0.28 -0.10 0.08 441.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0528 0.0501 0.0475 0.0479 0.0492 0.049 6.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.385 0.33 0.15 0.13 0.205 0.235 0.195 -
P/RPS 0.39 0.36 0.18 0.22 0.37 0.40 0.35 7.47%
P/EPS 7.76 6.25 2.59 -14.29 -14.78 -45.19 48.75 -70.59%
EY 12.88 16.00 38.67 -7.00 -6.76 -2.21 2.05 240.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.27 0.61 0.56 0.87 0.95 0.77 52.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 22/05/15 25/02/15 28/11/14 25/08/14 26/05/14 -
Price 0.415 0.375 0.185 0.145 0.165 0.22 0.255 -
P/RPS 0.42 0.40 0.23 0.25 0.30 0.38 0.45 -4.49%
P/EPS 8.37 7.10 3.19 -15.93 -11.90 -42.31 63.75 -74.13%
EY 11.95 14.08 31.35 -6.28 -8.40 -2.36 1.57 286.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 0.75 0.62 0.70 0.89 1.01 33.58%

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