[JHM] QoQ TTM 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- 14.97%
YoY- 1253.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 193,378 178,062 167,685 152,319 131,717 111,825 93,397 62.09%
PBT 25,991 21,120 14,914 11,120 9,002 4,876 2,706 348.76%
Tax -5,382 -4,849 -3,598 -2,725 -2,040 -1,180 -1,020 201.55%
NP 20,609 16,271 11,316 8,395 6,962 3,696 1,686 426.62%
-
NP to SH 20,331 14,797 10,481 7,418 6,452 4,734 2,442 308.14%
-
Tax Rate 20.71% 22.96% 24.12% 24.51% 22.66% 24.20% 37.69% -
Total Cost 172,769 161,791 156,369 143,924 124,755 108,129 91,711 52.24%
-
Net Worth 56,739 49,943 43,211 38,699 35,726 32,560 31,921 46.48%
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 56,739 49,943 43,211 38,699 35,726 32,560 31,921 46.48%
NOSH 123,346 123,165 122,934 122,857 122,941 122,592 122,773 0.30%
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 10.66% 9.14% 6.75% 5.51% 5.29% 3.31% 1.81% -
ROE 35.83% 29.63% 24.26% 19.17% 18.06% 14.54% 7.65% -
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 156.78 144.57 136.40 123.98 107.14 91.22 76.07 61.59%
EPS 16.48 12.01 8.53 6.04 5.25 3.86 1.99 306.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4055 0.3515 0.315 0.2906 0.2656 0.26 46.02%
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 31.91 29.38 27.67 25.14 21.74 18.45 15.41 62.10%
EPS 3.35 2.44 1.73 1.22 1.06 0.78 0.40 309.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.0824 0.0713 0.0639 0.059 0.0537 0.0527 46.40%
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 1.05 0.89 0.72 0.38 0.43 0.42 0.43 80.84%
P/EPS 9.95 10.65 11.55 7.70 8.86 9.97 16.59 -28.77%
EY 10.05 9.39 8.66 12.98 11.29 10.03 6.03 40.35%
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 1.56 1.00 1.06 0.58 0.42 0.45 0.49 115.65%
P/EPS 14.86 12.07 17.01 11.92 8.57 10.75 18.85 -14.60%
EY 6.73 8.29 5.88 8.39 11.66 9.30 5.30 17.17%
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