[JHM] QoQ TTM 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- 36.29%
YoY- 676.07%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 178,062 167,685 152,319 131,717 111,825 93,397 80,277 69.83%
PBT 21,120 14,914 11,120 9,002 4,876 2,706 -7 -
Tax -4,849 -3,598 -2,725 -2,040 -1,180 -1,020 -620 292.53%
NP 16,271 11,316 8,395 6,962 3,696 1,686 -627 -
-
NP to SH 14,797 10,481 7,418 6,452 4,734 2,442 548 794.65%
-
Tax Rate 22.96% 24.12% 24.51% 22.66% 24.20% 37.69% - -
Total Cost 161,791 156,369 143,924 124,755 108,129 91,711 80,904 58.52%
-
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 9.14% 6.75% 5.51% 5.29% 3.31% 1.81% -0.78% -
ROE 29.63% 24.26% 19.17% 18.06% 14.54% 7.65% 1.80% -
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 144.57 136.40 123.98 107.14 91.22 76.07 65.17 69.84%
EPS 12.01 8.53 6.04 5.25 3.86 1.99 0.44 801.10%
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 29.38 27.67 25.14 21.74 18.45 15.41 13.25 69.79%
EPS 2.44 1.73 1.22 1.06 0.78 0.40 0.09 797.05%
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 0.89 0.72 0.38 0.43 0.42 0.43 0.23 145.86%
P/EPS 10.65 11.55 7.70 8.86 9.97 16.59 33.72 -53.52%
EY 9.39 8.66 12.98 11.29 10.03 6.03 2.97 114.96%
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 1.00 1.06 0.58 0.42 0.45 0.49 0.28 133.10%
P/EPS 12.07 17.01 11.92 8.57 10.75 18.85 41.58 -56.05%
EY 8.29 5.88 8.39 11.66 9.30 5.30 2.40 127.98%
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