[JHM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.09%
YoY- 215.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 253,502 258,314 261,368 193,733 184,069 185,958 182,604 24.42%
PBT 40,945 41,712 41,488 25,998 22,550 19,724 15,864 88.05%
Tax -9,737 -10,222 -10,420 -5,383 -4,958 -4,616 -3,848 85.58%
NP 31,208 31,490 31,068 20,615 17,592 15,108 12,016 88.83%
-
NP to SH 31,148 31,476 31,232 20,337 17,221 14,552 11,008 99.92%
-
Tax Rate 23.78% 24.51% 25.12% 20.71% 21.99% 23.40% 24.26% -
Total Cost 222,294 226,824 230,300 173,118 166,477 170,850 170,588 19.28%
-
Net Worth 117,709 39,181 65,293 56,739 49,979 43,201 38,699 109.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 117,709 39,181 65,293 56,739 49,979 43,201 38,699 109.78%
NOSH 262,800 130,605 123,732 123,732 123,253 122,905 122,857 65.93%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.31% 12.19% 11.89% 10.64% 9.56% 8.12% 6.58% -
ROE 26.46% 80.33% 47.83% 35.84% 34.46% 33.68% 28.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 99.07 197.78 211.24 157.06 149.34 151.30 148.63 -23.67%
EPS 18.01 24.10 25.24 16.48 13.97 11.84 8.96 59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.30 0.5277 0.46 0.4055 0.3515 0.315 28.68%
Adjusted Per Share Value based on latest NOSH - 123,732
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.83 42.63 43.13 31.97 30.37 30.69 30.13 24.42%
EPS 5.14 5.19 5.15 3.36 2.84 2.40 1.82 99.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.0647 0.1077 0.0936 0.0825 0.0713 0.0639 109.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.02 2.70 3.20 1.64 1.28 0.985 0.465 -
P/RPS 3.05 1.37 1.51 1.04 0.86 0.65 0.31 358.51%
P/EPS 24.81 11.20 12.68 9.95 9.16 8.32 5.19 183.50%
EY 4.03 8.93 7.89 10.05 10.92 12.02 19.27 -64.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.57 9.00 6.06 3.57 3.16 2.80 1.48 169.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 -
Price 2.91 3.20 4.90 2.45 1.45 1.45 0.72 -
P/RPS 2.94 1.62 2.32 1.56 0.97 0.96 0.48 234.39%
P/EPS 23.91 13.28 19.41 14.86 10.38 12.25 8.04 106.66%
EY 4.18 7.53 5.15 6.73 9.64 8.17 12.44 -51.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 10.67 9.29 5.33 3.58 4.13 2.29 96.83%

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