[JHM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.03%
YoY- -81.45%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 261,368 182,604 100,196 66,392 63,744 58,324 71,768 24.01%
PBT 41,488 15,864 7,392 468 2,788 1,968 4,180 46.54%
Tax -10,420 -3,848 -1,108 -92 -244 0 0 -
NP 31,068 12,016 6,284 376 2,544 1,968 4,180 39.65%
-
NP to SH 31,232 11,008 7,144 472 2,544 1,968 4,180 39.77%
-
Tax Rate 25.12% 24.26% 14.99% 19.66% 8.75% 0.00% 0.00% -
Total Cost 230,300 170,588 93,912 66,016 61,200 56,356 67,588 22.64%
-
Net Worth 65,293 38,699 30,386 29,712 29,170 26,949 25,645 16.83%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 65,293 38,699 30,386 29,712 29,170 26,949 25,645 16.83%
NOSH 123,732 122,857 123,172 117,999 122,307 122,999 122,941 0.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.89% 6.58% 6.27% 0.57% 3.99% 3.37% 5.82% -
ROE 47.83% 28.44% 23.51% 1.59% 8.72% 7.30% 16.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 211.24 148.63 81.35 56.26 52.12 47.42 58.38 23.87%
EPS 25.24 8.96 5.80 0.40 2.08 1.60 3.40 39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.315 0.2467 0.2518 0.2385 0.2191 0.2086 16.71%
Adjusted Per Share Value based on latest NOSH - 117,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.13 30.13 16.53 10.96 10.52 9.62 11.84 24.01%
EPS 5.15 1.82 1.18 0.08 0.42 0.32 0.69 39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.0639 0.0501 0.049 0.0481 0.0445 0.0423 16.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.20 0.465 0.15 0.195 0.125 0.15 0.125 -
P/RPS 1.51 0.31 0.18 0.35 0.24 0.32 0.21 38.88%
P/EPS 12.68 5.19 2.59 48.75 6.01 9.38 3.68 22.87%
EY 7.89 19.27 38.67 2.05 16.64 10.67 27.20 -18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.06 1.48 0.61 0.77 0.52 0.68 0.60 46.97%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 30/05/11 -
Price 4.90 0.72 0.185 0.255 0.175 0.13 0.18 -
P/RPS 2.32 0.48 0.23 0.45 0.34 0.27 0.31 39.81%
P/EPS 19.41 8.04 3.19 63.75 8.41 8.12 5.29 24.16%
EY 5.15 12.44 31.35 1.57 11.89 12.31 18.89 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.29 2.29 0.75 1.01 0.73 0.59 0.86 48.62%

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