[JHM] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 64.39%
YoY- 209.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 62,333 63,414 63,815 47,328 31,962 18,842 15,938 25.50%
PBT 9,368 10,767 10,484 5,896 2,102 -611 400 69.10%
Tax -2,174 -2,338 -2,506 -1,346 -473 -73 -20 118.38%
NP 7,194 8,429 7,978 4,550 1,629 -684 380 63.21%
-
NP to SH 7,194 8,429 7,930 4,524 1,461 -433 444 59.03%
-
Tax Rate 23.21% 21.71% 23.90% 22.83% 22.50% - 5.00% -
Total Cost 55,139 54,985 55,837 42,778 30,333 19,526 15,558 23.46%
-
Net Worth 189,584 167,280 41,230 43,211 31,921 30,470 29,957 35.98%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,788 2,788 - - - - - -
Div Payout % 38.75% 33.08% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 189,584 167,280 41,230 43,211 31,921 30,470 29,957 35.98%
NOSH 557,600 557,600 137,435 122,934 122,773 123,714 123,333 28.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 11.54% 13.29% 12.50% 9.61% 5.10% -3.63% 2.38% -
ROE 3.79% 5.04% 19.23% 10.47% 4.58% -1.42% 1.48% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.18 11.37 46.43 38.50 26.03 15.23 12.92 -2.38%
EPS 1.29 1.51 5.77 3.68 1.19 -0.35 0.36 23.69%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.30 0.30 0.3515 0.26 0.2463 0.2429 5.76%
Adjusted Per Share Value based on latest NOSH - 122,934
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.29 10.46 10.53 7.81 5.27 3.11 2.63 25.51%
EPS 1.19 1.39 1.31 0.75 0.24 -0.07 0.07 60.31%
DPS 0.46 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.276 0.068 0.0713 0.0527 0.0503 0.0494 35.99%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.26 1.03 2.70 0.985 0.33 0.235 0.145 -
P/RPS 11.27 9.06 5.81 2.56 1.27 1.54 1.12 46.90%
P/EPS 97.66 68.14 46.79 26.77 27.73 -67.14 40.28 15.89%
EY 1.02 1.47 2.14 3.74 3.61 -1.49 2.48 -13.75%
DY 0.40 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.43 9.00 2.80 1.27 0.95 0.60 35.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 23/08/18 30/08/17 29/08/16 24/08/15 25/08/14 26/08/13 -
Price 1.18 1.28 3.20 1.45 0.375 0.22 0.195 -
P/RPS 10.56 11.26 6.89 3.77 1.44 1.44 1.51 38.26%
P/EPS 91.46 84.68 55.46 39.40 31.51 -62.86 54.17 9.11%
EY 1.09 1.18 1.80 2.54 3.17 -1.59 1.85 -8.43%
DY 0.42 0.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.27 10.67 4.13 1.44 0.89 0.80 27.69%

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