[JHM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 70.59%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 193,733 184,069 185,958 182,604 131,718 122,277 114,022 42.16%
PBT 25,998 22,550 19,724 15,864 9,002 6,393 7,900 120.44%
Tax -5,383 -4,958 -4,616 -3,848 -2,040 -1,213 -1,500 133.49%
NP 20,615 17,592 15,108 12,016 6,962 5,180 6,400 117.33%
-
NP to SH 20,337 17,221 14,552 11,008 6,453 6,096 6,496 113.26%
-
Tax Rate 20.71% 21.99% 23.40% 24.26% 22.66% 18.97% 18.99% -
Total Cost 173,118 166,477 170,850 170,588 124,756 117,097 107,622 37.08%
-
Net Worth 56,739 49,979 43,201 38,699 35,718 32,643 31,987 46.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 56,739 49,979 43,201 38,699 35,718 32,643 31,987 46.27%
NOSH 123,732 123,253 122,905 122,857 122,914 122,903 123,030 0.37%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.64% 9.56% 8.12% 6.58% 5.29% 4.24% 5.61% -
ROE 35.84% 34.46% 33.68% 28.44% 18.07% 18.67% 20.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 157.06 149.34 151.30 148.63 107.16 99.49 92.68 41.91%
EPS 16.48 13.97 11.84 8.96 5.25 4.96 5.28 112.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4055 0.3515 0.315 0.2906 0.2656 0.26 46.02%
Adjusted Per Share Value based on latest NOSH - 122,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.97 30.37 30.69 30.13 21.74 20.18 18.82 42.14%
EPS 3.36 2.84 2.40 1.82 1.06 1.01 1.07 113.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.0825 0.0713 0.0639 0.0589 0.0539 0.0528 46.22%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.64 1.28 0.985 0.465 0.465 0.385 0.33 -
P/RPS 1.04 0.86 0.65 0.31 0.43 0.39 0.36 102.18%
P/EPS 9.95 9.16 8.32 5.19 8.86 7.76 6.25 36.14%
EY 10.05 10.92 12.02 19.27 11.29 12.88 16.00 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.16 2.80 1.48 1.60 1.45 1.27 98.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 -
Price 2.45 1.45 1.45 0.72 0.45 0.415 0.375 -
P/RPS 1.56 0.97 0.96 0.48 0.42 0.42 0.40 146.74%
P/EPS 14.86 10.38 12.25 8.04 8.57 8.37 7.10 63.25%
EY 6.73 9.64 8.17 12.44 11.67 11.95 14.08 -38.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 3.58 4.13 2.29 1.55 1.56 1.44 138.33%

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