[JHM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -63.98%
YoY- -149.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 111,825 93,397 80,277 71,826 72,349 73,000 70,096 36.49%
PBT 4,876 2,706 -7 -1,738 -512 1,406 2,417 59.59%
Tax -1,180 -1,020 -620 -366 -891 -991 -938 16.51%
NP 3,696 1,686 -627 -2,104 -1,403 415 1,479 84.04%
-
NP to SH 4,734 2,442 548 -1,120 -683 856 1,733 95.29%
-
Tax Rate 24.20% 37.69% - - - 70.48% 38.81% -
Total Cost 108,129 91,711 80,904 73,930 73,752 72,585 68,617 35.37%
-
Net Worth 32,560 31,921 30,386 29,340 28,856 30,470 29,712 6.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,560 31,921 30,386 29,340 28,856 30,470 29,712 6.28%
NOSH 122,592 122,773 123,172 125,384 122,531 123,714 117,999 2.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.31% 1.81% -0.78% -2.93% -1.94% 0.57% 2.11% -
ROE 14.54% 7.65% 1.80% -3.82% -2.37% 2.81% 5.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 91.22 76.07 65.17 57.28 59.05 59.01 59.40 33.07%
EPS 3.86 1.99 0.44 -0.89 -0.56 0.69 1.47 90.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.26 0.2467 0.234 0.2355 0.2463 0.2518 3.61%
Adjusted Per Share Value based on latest NOSH - 125,384
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.45 15.41 13.25 11.85 11.94 12.05 11.57 36.45%
EPS 0.78 0.40 0.09 -0.18 -0.11 0.14 0.29 93.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0527 0.0501 0.0484 0.0476 0.0503 0.049 6.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.385 0.33 0.15 0.13 0.205 0.235 0.195 -
P/RPS 0.42 0.43 0.23 0.23 0.35 0.40 0.33 17.42%
P/EPS 9.97 16.59 33.72 -14.55 -36.78 33.96 13.28 -17.38%
EY 10.03 6.03 2.97 -6.87 -2.72 2.94 7.53 21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.27 0.61 0.56 0.87 0.95 0.77 52.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 22/05/15 25/02/15 28/11/14 25/08/14 26/05/14 -
Price 0.415 0.375 0.185 0.145 0.165 0.22 0.255 -
P/RPS 0.45 0.49 0.28 0.25 0.28 0.37 0.43 3.07%
P/EPS 10.75 18.85 41.58 -16.23 -29.60 31.80 17.36 -27.32%
EY 9.30 5.30 2.40 -6.16 -3.38 3.15 5.76 37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 0.75 0.62 0.70 0.89 1.01 33.58%

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