[JHM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 737.86%
YoY- 1413.56%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 225,844 261,368 182,604 100,196 66,392 63,744 58,324 25.29%
PBT 29,044 41,488 15,864 7,392 468 2,788 1,968 56.58%
Tax -6,688 -10,420 -3,848 -1,108 -92 -244 0 -
NP 22,356 31,068 12,016 6,284 376 2,544 1,968 49.90%
-
NP to SH 22,800 31,232 11,008 7,144 472 2,544 1,968 50.39%
-
Tax Rate 23.03% 25.12% 24.26% 14.99% 19.66% 8.75% 0.00% -
Total Cost 203,488 230,300 170,588 93,912 66,016 61,200 56,356 23.84%
-
Net Worth 85,119 65,293 38,699 30,386 29,712 29,170 26,949 21.11%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,320 - - - - - - -
Div Payout % 23.33% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,119 65,293 38,699 30,386 29,712 29,170 26,949 21.11%
NOSH 557,600 123,732 122,857 123,172 117,999 122,307 122,999 28.63%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.90% 11.89% 6.58% 6.27% 0.57% 3.99% 3.37% -
ROE 26.79% 47.83% 28.44% 23.51% 1.59% 8.72% 7.30% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 84.90 211.24 148.63 81.35 56.26 52.12 47.42 10.18%
EPS 5.72 25.24 8.96 5.80 0.40 2.08 1.60 23.64%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.5277 0.315 0.2467 0.2518 0.2385 0.2191 6.51%
Adjusted Per Share Value based on latest NOSH - 123,172
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.27 43.13 30.13 16.53 10.96 10.52 9.62 25.31%
EPS 3.76 5.15 1.82 1.18 0.08 0.42 0.32 50.75%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1077 0.0639 0.0501 0.049 0.0481 0.0445 21.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.01 3.20 0.465 0.15 0.195 0.125 0.15 -
P/RPS 1.19 1.51 0.31 0.18 0.35 0.24 0.32 24.45%
P/EPS 11.78 12.68 5.19 2.59 48.75 6.01 9.38 3.86%
EY 8.49 7.89 19.27 38.67 2.05 16.64 10.67 -3.73%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 6.06 1.48 0.61 0.77 0.52 0.68 29.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 11/06/18 29/05/17 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 -
Price 1.04 4.90 0.72 0.185 0.255 0.175 0.13 -
P/RPS 1.22 2.32 0.48 0.23 0.45 0.34 0.27 28.56%
P/EPS 12.13 19.41 8.04 3.19 63.75 8.41 8.12 6.91%
EY 8.24 5.15 12.44 31.35 1.57 11.89 12.31 -6.46%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 9.29 2.29 0.75 1.01 0.73 0.59 32.87%

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