[JHM] QoQ Cumulative 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- -57.35%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 193,733 138,052 92,979 45,651 131,718 91,708 57,011 125.19%
PBT 25,998 16,913 9,862 3,966 9,002 4,795 3,950 249.20%
Tax -5,383 -3,719 -2,308 -962 -2,040 -910 -750 269.86%
NP 20,615 13,194 7,554 3,004 6,962 3,885 3,200 244.27%
-
NP to SH 20,337 12,916 7,276 2,752 6,453 4,572 3,248 237.83%
-
Tax Rate 20.71% 21.99% 23.40% 24.26% 22.66% 18.98% 18.99% -
Total Cost 173,118 124,858 85,425 42,647 124,756 87,823 53,811 117.15%
-
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% 25.84% 16.84% 7.11% 18.07% 14.01% 10.15% -
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 157.06 112.01 75.65 37.16 107.16 74.62 46.34 124.80%
EPS 16.48 10.48 5.92 2.24 5.25 3.72 2.64 237.15%
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 22.78 15.34 7.53 21.74 15.13 9.41 125.16%
EPS 3.36 2.13 1.20 0.45 1.06 0.75 0.54 236.42%
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 1.14 1.30 1.25 0.43 0.52 0.71 28.82%
P/EPS 9.95 12.21 16.64 20.76 8.86 10.35 12.50 -14.05%
EY 10.05 8.19 6.01 4.82 11.29 9.66 8.00 16.34%
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 1.29 1.92 1.94 0.42 0.56 0.81 54.48%
P/EPS 14.86 13.84 24.49 32.14 8.57 11.16 14.20 3.06%
EY 6.73 7.23 4.08 3.11 11.67 8.96 7.04 -2.94%
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