[JHM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.08%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 55,326 40,010 20,118 20,641 16,031 14,447 13,247 26.87%
PBT 9,078 4,207 81 1,307 1,042 -924 818 49.29%
Tax -1,663 -1,130 -270 -795 -425 178 -176 45.34%
NP 7,415 3,077 -189 512 617 -746 642 50.29%
-
NP to SH 7,415 1,881 163 600 617 -746 642 50.29%
-
Tax Rate 18.32% 26.86% 333.33% 60.83% 40.79% - 21.52% -
Total Cost 47,911 36,933 20,307 20,129 15,414 15,193 12,605 24.89%
-
Net Worth 56,652 35,726 29,340 30,746 28,789 26,305 24,704 14.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,652 35,726 29,340 30,746 28,789 26,305 24,704 14.82%
NOSH 123,732 122,941 125,384 122,448 123,400 122,295 123,461 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.40% 7.69% -0.94% 2.48% 3.85% -5.16% 4.85% -
ROE 13.09% 5.26% 0.56% 1.95% 2.14% -2.84% 2.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.85 32.54 16.05 16.86 12.99 11.81 10.73 26.89%
EPS 6.01 1.53 0.13 0.49 0.50 -0.61 0.52 50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.2906 0.234 0.2511 0.2333 0.2151 0.2001 14.83%
Adjusted Per Share Value based on latest NOSH - 122,448
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.13 6.60 3.32 3.41 2.65 2.38 2.19 26.83%
EPS 1.22 0.31 0.03 0.10 0.10 -0.12 0.11 49.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.059 0.0484 0.0507 0.0475 0.0434 0.0408 14.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.64 0.465 0.13 0.15 0.13 0.13 0.15 -
P/RPS 3.66 1.43 0.81 0.89 1.00 1.10 1.40 17.35%
P/EPS 27.28 30.39 100.00 30.61 26.00 -21.31 28.85 -0.92%
EY 3.67 3.29 1.00 3.27 3.85 -4.69 3.47 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.60 0.56 0.60 0.56 0.60 0.75 29.66%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 -
Price 2.45 0.45 0.145 0.18 0.16 0.16 0.14 -
P/RPS 5.46 1.38 0.90 1.07 1.23 1.35 1.30 26.99%
P/EPS 40.75 29.41 111.54 36.73 32.00 -26.23 26.92 7.14%
EY 2.45 3.40 0.90 2.72 3.13 -3.81 3.71 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 1.55 0.62 0.72 0.69 0.74 0.70 40.21%

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