[JHM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 41.14%
YoY- 676.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 138,052 92,979 45,651 131,718 91,708 57,011 25,049 211.04%
PBT 16,913 9,862 3,966 9,002 4,795 3,950 1,848 335.77%
Tax -3,719 -2,308 -962 -2,040 -910 -750 -277 462.22%
NP 13,194 7,554 3,004 6,962 3,885 3,200 1,571 311.57%
-
NP to SH 12,916 7,276 2,752 6,453 4,572 3,248 1,786 272.61%
-
Tax Rate 21.99% 23.40% 24.26% 22.66% 18.98% 18.99% 14.99% -
Total Cost 124,858 85,425 42,647 124,756 87,823 53,811 23,478 203.74%
-
Net Worth 49,979 43,201 38,699 35,718 32,643 31,987 30,386 39.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 49,979 43,201 38,699 35,718 32,643 31,987 30,386 39.21%
NOSH 123,253 122,905 122,857 122,914 122,903 123,030 123,172 0.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.56% 8.12% 6.58% 5.29% 4.24% 5.61% 6.27% -
ROE 25.84% 16.84% 7.11% 18.07% 14.01% 10.15% 5.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.01 75.65 37.16 107.16 74.62 46.34 20.34 210.87%
EPS 10.48 5.92 2.24 5.25 3.72 2.64 1.45 272.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.3515 0.315 0.2906 0.2656 0.26 0.2467 39.15%
Adjusted Per Share Value based on latest NOSH - 122,941
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.78 15.34 7.53 21.74 15.13 9.41 4.13 211.20%
EPS 2.13 1.20 0.45 1.06 0.75 0.54 0.29 276.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0713 0.0639 0.0589 0.0539 0.0528 0.0501 39.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.28 0.985 0.465 0.465 0.385 0.33 0.15 -
P/RPS 1.14 1.30 1.25 0.43 0.52 0.71 0.74 33.28%
P/EPS 12.21 16.64 20.76 8.86 10.35 12.50 10.34 11.68%
EY 8.19 6.01 4.82 11.29 9.66 8.00 9.67 -10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.80 1.48 1.60 1.45 1.27 0.61 198.49%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 22/05/15 -
Price 1.45 1.45 0.72 0.45 0.415 0.375 0.185 -
P/RPS 1.29 1.92 1.94 0.42 0.56 0.81 0.91 26.11%
P/EPS 13.84 24.49 32.14 8.57 11.16 14.20 12.76 5.55%
EY 7.23 4.08 3.11 11.67 8.96 7.04 7.84 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 4.13 2.29 1.55 1.56 1.44 0.75 182.69%

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