[JHM] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 148.93%
YoY- -68.38%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 131,717 111,825 93,397 80,277 71,826 72,349 73,000 48.05%
PBT 9,002 4,876 2,706 -7 -1,738 -512 1,406 243.63%
Tax -2,040 -1,180 -1,020 -620 -366 -891 -991 61.60%
NP 6,962 3,696 1,686 -627 -2,104 -1,403 415 551.96%
-
NP to SH 6,452 4,734 2,442 548 -1,120 -683 856 283.01%
-
Tax Rate 22.66% 24.20% 37.69% - - - 70.48% -
Total Cost 124,755 108,129 91,711 80,904 73,930 73,752 72,585 43.34%
-
Net Worth 35,726 32,560 31,921 30,386 29,340 28,856 30,470 11.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,726 32,560 31,921 30,386 29,340 28,856 30,470 11.16%
NOSH 122,941 122,592 122,773 123,172 125,384 122,531 123,714 -0.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.29% 3.31% 1.81% -0.78% -2.93% -1.94% 0.57% -
ROE 18.06% 14.54% 7.65% 1.80% -3.82% -2.37% 2.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 107.14 91.22 76.07 65.17 57.28 59.05 59.01 48.66%
EPS 5.25 3.86 1.99 0.44 -0.89 -0.56 0.69 285.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2656 0.26 0.2467 0.234 0.2355 0.2463 11.62%
Adjusted Per Share Value based on latest NOSH - 123,172
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.74 18.45 15.41 13.25 11.85 11.94 12.05 48.04%
EPS 1.06 0.78 0.40 0.09 -0.18 -0.11 0.14 284.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0537 0.0527 0.0501 0.0484 0.0476 0.0503 11.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.465 0.385 0.33 0.15 0.13 0.205 0.235 -
P/RPS 0.43 0.42 0.43 0.23 0.23 0.35 0.40 4.92%
P/EPS 8.86 9.97 16.59 33.72 -14.55 -36.78 33.96 -59.07%
EY 11.29 10.03 6.03 2.97 -6.87 -2.72 2.94 144.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.45 1.27 0.61 0.56 0.87 0.95 41.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 22/05/15 25/02/15 28/11/14 25/08/14 -
Price 0.45 0.415 0.375 0.185 0.145 0.165 0.22 -
P/RPS 0.42 0.45 0.49 0.28 0.25 0.28 0.37 8.79%
P/EPS 8.57 10.75 18.85 41.58 -16.23 -29.60 31.80 -58.17%
EY 11.66 9.30 5.30 2.40 -6.16 -3.38 3.15 138.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.56 1.44 0.75 0.62 0.70 0.89 44.60%

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