[JHM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 13.57%
YoY- 29.27%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 182,604 100,196 66,392 63,744 58,324 71,768 44,420 26.54%
PBT 15,864 7,392 468 2,788 1,968 4,180 1,852 42.99%
Tax -3,848 -1,108 -92 -244 0 0 -232 59.62%
NP 12,016 6,284 376 2,544 1,968 4,180 1,620 39.60%
-
NP to SH 11,008 7,144 472 2,544 1,968 4,180 1,620 37.58%
-
Tax Rate 24.26% 14.99% 19.66% 8.75% 0.00% 0.00% 12.53% -
Total Cost 170,588 93,912 66,016 61,200 56,356 67,588 42,800 25.89%
-
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
NOSH 122,857 123,172 117,999 122,307 122,999 122,941 122,727 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.58% 6.27% 0.57% 3.99% 3.37% 5.82% 3.65% -
ROE 28.44% 23.51% 1.59% 8.72% 7.30% 16.30% 7.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 148.63 81.35 56.26 52.12 47.42 58.38 36.19 26.52%
EPS 8.96 5.80 0.40 2.08 1.60 3.40 1.32 37.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2467 0.2518 0.2385 0.2191 0.2086 0.1872 9.05%
Adjusted Per Share Value based on latest NOSH - 122,307
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.13 16.53 10.96 10.52 9.62 11.84 7.33 26.53%
EPS 1.82 1.18 0.08 0.42 0.32 0.69 0.27 37.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0501 0.049 0.0481 0.0445 0.0423 0.0379 9.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.465 0.15 0.195 0.125 0.15 0.125 0.35 -
P/RPS 0.31 0.18 0.35 0.24 0.32 0.21 0.97 -17.29%
P/EPS 5.19 2.59 48.75 6.01 9.38 3.68 26.52 -23.78%
EY 19.27 38.67 2.05 16.64 10.67 27.20 3.77 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.61 0.77 0.52 0.68 0.60 1.87 -3.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 30/05/11 25/05/10 -
Price 0.72 0.185 0.255 0.175 0.13 0.18 0.16 -
P/RPS 0.48 0.23 0.45 0.34 0.27 0.31 0.44 1.45%
P/EPS 8.04 3.19 63.75 8.41 8.12 5.29 12.12 -6.60%
EY 12.44 31.35 1.57 11.89 12.31 18.89 8.25 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.75 1.01 0.73 0.59 0.86 0.85 17.94%

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