[JHM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.09%
YoY- -4.93%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 185,958 114,022 70,880 63,748 63,562 70,100 45,994 26.19%
PBT 19,724 7,900 -988 2,194 2,272 3,722 1,654 51.09%
Tax -4,616 -1,500 -192 -162 0 0 -302 57.46%
NP 15,108 6,400 -1,180 2,032 2,272 3,722 1,352 49.46%
-
NP to SH 14,552 6,496 -630 2,160 2,272 3,722 1,352 48.53%
-
Tax Rate 23.40% 18.99% - 7.38% 0.00% 0.00% 18.26% -
Total Cost 170,850 107,622 72,060 61,716 61,290 66,378 44,642 25.04%
-
Net Worth 43,201 31,987 29,840 29,810 27,708 26,522 23,278 10.84%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,201 31,987 29,840 29,810 27,708 26,522 23,278 10.84%
NOSH 122,905 123,030 121,153 122,727 123,478 123,245 122,909 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.12% 5.61% -1.66% 3.19% 3.57% 5.31% 2.94% -
ROE 33.68% 20.31% -2.11% 7.25% 8.20% 14.03% 5.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 151.30 92.68 58.50 51.94 51.48 56.88 37.42 26.19%
EPS 11.84 5.28 -0.52 1.76 1.84 3.02 1.10 48.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.26 0.2463 0.2429 0.2244 0.2152 0.1894 10.84%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.69 18.82 11.70 10.52 10.49 11.57 7.59 26.19%
EPS 2.40 1.07 -0.10 0.36 0.37 0.61 0.22 48.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0528 0.0492 0.0492 0.0457 0.0438 0.0384 10.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.985 0.33 0.235 0.145 0.12 0.14 0.17 -
P/RPS 0.65 0.36 0.40 0.28 0.23 0.25 0.45 6.31%
P/EPS 8.32 6.25 -45.19 8.24 6.52 4.64 15.45 -9.79%
EY 12.02 16.00 -2.21 12.14 15.33 21.57 6.47 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.27 0.95 0.60 0.53 0.65 0.90 20.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 23/08/10 -
Price 1.45 0.375 0.22 0.195 0.13 0.13 0.18 -
P/RPS 0.96 0.40 0.38 0.38 0.25 0.23 0.48 12.23%
P/EPS 12.25 7.10 -42.31 11.08 7.07 4.30 16.36 -4.70%
EY 8.17 14.08 -2.36 9.03 14.15 23.23 6.11 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 1.44 0.89 0.80 0.58 0.60 0.95 27.72%

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