[JHM] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.38%
YoY- 236.78%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 47,328 45,651 40,010 34,696 31,962 25,049 20,118 76.97%
PBT 5,896 3,966 4,207 845 2,102 1,848 81 1647.89%
Tax -1,346 -962 -1,130 -160 -473 -277 -270 192.10%
NP 4,550 3,004 3,077 685 1,629 1,571 -189 -
-
NP to SH 4,524 2,752 1,881 1,324 1,461 1,786 163 818.55%
-
Tax Rate 22.83% 24.26% 26.86% 18.93% 22.50% 14.99% 333.33% -
Total Cost 42,778 42,647 36,933 34,011 30,333 23,478 20,307 64.40%
-
Net Worth 43,211 38,699 35,726 32,560 31,921 30,386 29,340 29.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 43,211 38,699 35,726 32,560 31,921 30,386 29,340 29.47%
NOSH 122,934 122,857 122,941 122,592 122,773 123,172 125,384 -1.30%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.61% 6.58% 7.69% 1.97% 5.10% 6.27% -0.94% -
ROE 10.47% 7.11% 5.26% 4.07% 4.58% 5.88% 0.56% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.50 37.16 32.54 28.30 26.03 20.34 16.05 79.28%
EPS 3.68 2.24 1.53 1.08 1.19 1.45 0.13 830.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.315 0.2906 0.2656 0.26 0.2467 0.234 31.19%
Adjusted Per Share Value based on latest NOSH - 122,592
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.81 7.53 6.60 5.73 5.27 4.13 3.32 76.97%
EPS 0.75 0.45 0.31 0.22 0.24 0.29 0.03 756.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0639 0.059 0.0537 0.0527 0.0501 0.0484 29.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.985 0.465 0.465 0.385 0.33 0.15 0.13 -
P/RPS 2.56 1.25 1.43 1.36 1.27 0.74 0.81 115.51%
P/EPS 26.77 20.76 30.39 35.65 27.73 10.34 100.00 -58.49%
EY 3.74 4.82 3.29 2.81 3.61 9.67 1.00 141.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.48 1.60 1.45 1.27 0.61 0.56 192.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 22/05/15 25/02/15 -
Price 1.45 0.72 0.45 0.415 0.375 0.185 0.145 -
P/RPS 3.77 1.94 1.38 1.47 1.44 0.91 0.90 160.08%
P/EPS 39.40 32.14 29.41 38.43 31.51 12.76 111.54 -50.06%
EY 2.54 3.11 3.40 2.60 3.17 7.84 0.90 99.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 2.29 1.55 1.56 1.44 0.75 0.62 254.43%

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