[JHM] QoQ 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- 46.31%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 55,326 45,073 47,328 45,651 40,010 34,696 31,962 43.92%
PBT 9,078 7,051 5,896 3,966 4,207 845 2,102 164.02%
Tax -1,663 -1,411 -1,346 -962 -1,130 -160 -473 130.33%
NP 7,415 5,640 4,550 3,004 3,077 685 1,629 173.40%
-
NP to SH 7,415 5,640 4,524 2,752 1,881 1,324 1,461 193.87%
-
Tax Rate 18.32% 20.01% 22.83% 24.26% 26.86% 18.93% 22.50% -
Total Cost 47,911 39,433 42,778 42,647 36,933 34,011 30,333 35.43%
-
Net Worth 56,652 49,943 43,211 38,699 35,726 32,560 31,921 46.33%
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 56,652 49,943 43,211 38,699 35,726 32,560 31,921 46.33%
NOSH 123,732 123,165 122,934 122,857 122,941 122,592 122,773 0.51%
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 13.40% 12.51% 9.61% 6.58% 7.69% 1.97% 5.10% -
ROE 13.09% 11.29% 10.47% 7.11% 5.26% 4.07% 4.58% -
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 44.85 36.60 38.50 37.16 32.54 28.30 26.03 43.48%
EPS 6.01 4.58 3.68 2.24 1.53 1.08 1.19 192.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.4055 0.3515 0.315 0.2906 0.2656 0.26 45.88%
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 9.13 7.44 7.81 7.53 6.60 5.73 5.27 44.00%
EPS 1.22 0.93 0.75 0.45 0.31 0.22 0.24 194.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0824 0.0713 0.0639 0.059 0.0537 0.0527 46.30%
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 3.66 3.50 2.56 1.25 1.43 1.36 1.27 101.86%
P/EPS 27.28 27.95 26.77 20.76 30.39 35.65 27.73 -1.07%
EY 3.67 3.58 3.74 4.82 3.29 2.81 3.61 1.09%
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 5.46 3.96 3.77 1.94 1.38 1.47 1.44 142.17%
P/EPS 40.75 31.67 39.40 32.14 29.41 38.43 31.51 18.60%
EY 2.45 3.16 2.54 3.11 3.40 2.60 3.17 -15.71%
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