[JHM] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 77.52%
YoY- 182.5%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 186,899 190,547 190,127 138,052 91,708 51,708 48,793 25.07%
PBT 28,902 30,550 30,709 16,913 4,795 -1,819 1,690 60.47%
Tax -6,170 -6,904 -7,303 -3,719 -910 -96 -181 80.01%
NP 22,732 23,646 23,406 13,194 3,885 -1,915 1,509 57.12%
-
NP to SH 22,732 23,757 23,361 12,916 4,572 -1,283 1,651 54.78%
-
Tax Rate 21.35% 22.60% 23.78% 21.99% 18.98% - 10.71% -
Total Cost 164,167 166,901 166,721 124,858 87,823 53,623 47,284 23.04%
-
Net Worth 195,159 172,856 117,709 49,979 32,643 29,052 30,420 36.29%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 8,364 8,364 - - - - - -
Div Payout % 36.79% 35.21% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 195,159 172,856 117,709 49,979 32,643 29,052 30,420 36.29%
NOSH 557,600 557,600 262,800 123,253 122,903 123,365 123,208 28.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.16% 12.41% 12.31% 9.56% 4.24% -3.70% 3.09% -
ROE 11.65% 13.74% 19.85% 25.84% 14.01% -4.42% 5.43% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.52 34.17 74.30 112.01 74.62 41.91 39.60 -2.73%
EPS 4.08 4.70 13.51 10.48 3.72 -1.04 1.34 20.38%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.31 0.46 0.4055 0.2656 0.2355 0.2469 5.98%
Adjusted Per Share Value based on latest NOSH - 123,165
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.84 31.44 31.37 22.78 15.13 8.53 8.05 25.07%
EPS 3.75 3.92 3.85 2.13 0.75 -0.21 0.27 55.00%
DPS 1.38 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.322 0.2852 0.1942 0.0825 0.0539 0.0479 0.0502 36.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.23 1.38 3.02 1.28 0.385 0.205 0.155 -
P/RPS 3.67 4.04 4.06 1.14 0.52 0.49 0.39 45.27%
P/EPS 30.17 32.39 33.08 12.21 10.35 -19.71 11.57 17.31%
EY 3.31 3.09 3.02 8.19 9.66 -5.07 8.65 -14.78%
DY 1.22 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 4.45 6.57 3.16 1.45 0.87 0.63 33.12%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 -
Price 1.32 1.16 2.91 1.45 0.415 0.165 0.185 -
P/RPS 3.94 3.39 3.92 1.29 0.56 0.39 0.47 42.50%
P/EPS 32.38 27.23 31.88 13.84 11.16 -15.87 13.81 15.25%
EY 3.09 3.67 3.14 7.23 8.96 -6.30 7.24 -13.22%
DY 1.14 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.74 6.33 3.58 1.56 0.70 0.75 30.86%

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