[JHM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -233.47%
YoY- -129.17%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 258,314 185,958 114,022 70,880 63,748 63,562 70,100 24.25%
PBT 41,712 19,724 7,900 -988 2,194 2,272 3,722 49.53%
Tax -10,222 -4,616 -1,500 -192 -162 0 0 -
NP 31,490 15,108 6,400 -1,180 2,032 2,272 3,722 42.70%
-
NP to SH 31,476 14,552 6,496 -630 2,160 2,272 3,722 42.68%
-
Tax Rate 24.51% 23.40% 18.99% - 7.38% 0.00% 0.00% -
Total Cost 226,824 170,850 107,622 72,060 61,716 61,290 66,378 22.70%
-
Net Worth 39,181 43,201 31,987 29,840 29,810 27,708 26,522 6.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 39,181 43,201 31,987 29,840 29,810 27,708 26,522 6.71%
NOSH 130,605 122,905 123,030 121,153 122,727 123,478 123,245 0.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.19% 8.12% 5.61% -1.66% 3.19% 3.57% 5.31% -
ROE 80.33% 33.68% 20.31% -2.11% 7.25% 8.20% 14.03% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 197.78 151.30 92.68 58.50 51.94 51.48 56.88 23.06%
EPS 24.10 11.84 5.28 -0.52 1.76 1.84 3.02 41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.3515 0.26 0.2463 0.2429 0.2244 0.2152 5.68%
Adjusted Per Share Value based on latest NOSH - 123,714
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.63 30.69 18.82 11.70 10.52 10.49 11.57 24.25%
EPS 5.19 2.40 1.07 -0.10 0.36 0.37 0.61 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0713 0.0528 0.0492 0.0492 0.0457 0.0438 6.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.70 0.985 0.33 0.235 0.145 0.12 0.14 -
P/RPS 1.37 0.65 0.36 0.40 0.28 0.23 0.25 32.74%
P/EPS 11.20 8.32 6.25 -45.19 8.24 6.52 4.64 15.80%
EY 8.93 12.02 16.00 -2.21 12.14 15.33 21.57 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 2.80 1.27 0.95 0.60 0.53 0.65 54.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 -
Price 3.20 1.45 0.375 0.22 0.195 0.13 0.13 -
P/RPS 1.62 0.96 0.40 0.38 0.38 0.25 0.23 38.41%
P/EPS 13.28 12.25 7.10 -42.31 11.08 7.07 4.30 20.65%
EY 7.53 8.17 14.08 -2.36 9.03 14.15 23.23 -17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.67 4.13 1.44 0.89 0.80 0.58 0.60 61.48%

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