[JHM] QoQ 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- 42.07%
YoY- 1053.99%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 45,073 47,328 45,651 40,010 34,696 31,962 25,049 47.78%
PBT 7,051 5,896 3,966 4,207 845 2,102 1,848 143.57%
Tax -1,411 -1,346 -962 -1,130 -160 -473 -277 195.17%
NP 5,640 4,550 3,004 3,077 685 1,629 1,571 133.91%
-
NP to SH 5,640 4,524 2,752 1,881 1,324 1,461 1,786 114.79%
-
Tax Rate 20.01% 22.83% 24.26% 26.86% 18.93% 22.50% 14.99% -
Total Cost 39,433 42,778 42,647 36,933 34,011 30,333 23,478 41.16%
-
Net Worth 49,943 43,211 38,699 35,726 32,560 31,921 30,386 39.14%
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 49,943 43,211 38,699 35,726 32,560 31,921 30,386 39.14%
NOSH 123,165 122,934 122,857 122,941 122,592 122,773 123,172 -0.00%
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 12.51% 9.61% 6.58% 7.69% 1.97% 5.10% 6.27% -
ROE 11.29% 10.47% 7.11% 5.26% 4.07% 4.58% 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 36.60 38.50 37.16 32.54 28.30 26.03 20.34 47.78%
EPS 4.58 3.68 2.24 1.53 1.08 1.19 1.45 114.82%
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 7.44 7.81 7.53 6.60 5.73 5.27 4.13 47.89%
EPS 0.93 0.75 0.45 0.31 0.22 0.24 0.29 117.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0713 0.0639 0.059 0.0537 0.0527 0.0501 39.20%
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 3.50 2.56 1.25 1.43 1.36 1.27 0.74 180.97%
P/EPS 27.95 26.77 20.76 30.39 35.65 27.73 10.34 93.69%
EY 3.58 3.74 4.82 3.29 2.81 3.61 9.67 -48.34%
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 3.96 3.77 1.94 1.38 1.47 1.44 0.91 165.83%
P/EPS 31.67 39.40 32.14 29.41 38.43 31.51 12.76 83.01%
EY 3.16 2.54 3.11 3.40 2.60 3.17 7.84 -45.34%
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