[JHM] QoQ Cumulative 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- 57.46%
YoY- 215.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 190,127 129,157 65,342 193,733 138,052 92,979 45,651 158.63%
PBT 30,709 20,856 10,372 25,998 16,913 9,862 3,966 290.90%
Tax -7,303 -5,111 -2,605 -5,383 -3,719 -2,308 -962 285.78%
NP 23,406 15,745 7,767 20,615 13,194 7,554 3,004 292.53%
-
NP to SH 23,361 15,738 7,808 20,337 12,916 7,276 2,752 315.58%
-
Tax Rate 23.78% 24.51% 25.12% 20.71% 21.99% 23.40% 24.26% -
Total Cost 166,721 113,412 57,575 173,118 124,858 85,425 42,647 147.95%
-
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 19.85% 40.17% 11.96% 35.84% 25.84% 16.84% 7.11% -
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 74.30 98.89 52.81 157.06 112.01 75.65 37.16 58.64%
EPS 13.51 12.05 6.31 16.48 10.48 5.92 2.24 230.97%
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 31.37 21.31 10.78 31.97 22.78 15.34 7.53 158.68%
EPS 3.85 2.60 1.29 3.36 2.13 1.20 0.45 317.76%
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 4.06 2.73 6.06 1.04 1.14 1.30 1.25 119.16%
P/EPS 33.08 22.41 50.71 9.95 12.21 16.64 20.76 36.38%
EY 3.02 4.46 1.97 10.05 8.19 6.01 4.82 -26.75%
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 3.92 3.24 9.28 1.56 1.29 1.92 1.94 59.76%
P/EPS 31.88 26.56 77.65 14.86 13.84 24.49 32.14 -0.53%
EY 3.14 3.77 1.29 6.73 7.23 4.08 3.11 0.64%
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