[JHM] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 42.07%
YoY- 1053.99%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 74,381 59,401 55,326 40,010 20,118 20,641 16,031 29.13%
PBT 11,207 7,698 9,078 4,207 81 1,307 1,042 48.54%
Tax 317 -671 -1,663 -1,130 -270 -795 -425 -
NP 11,524 7,027 7,415 3,077 -189 512 617 62.85%
-
NP to SH 11,524 7,124 7,415 1,881 163 600 617 62.85%
-
Tax Rate -2.83% 8.72% 18.32% 26.86% 333.33% 60.83% 40.79% -
Total Cost 62,857 52,374 47,911 36,933 20,307 20,129 15,414 26.38%
-
Net Worth 184,008 126,143 56,652 35,726 29,340 30,746 28,789 36.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,788 - - - - - - -
Div Payout % 24.19% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,008 126,143 56,652 35,726 29,340 30,746 28,789 36.20%
NOSH 557,600 262,800 123,732 122,941 125,384 122,448 123,400 28.56%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.49% 11.83% 13.40% 7.69% -0.94% 2.48% 3.85% -
ROE 6.26% 5.65% 13.09% 5.26% 0.56% 1.95% 2.14% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.34 22.60 44.85 32.54 16.05 16.86 12.99 0.44%
EPS 2.07 2.71 6.01 1.53 0.13 0.49 0.50 26.70%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.48 0.4593 0.2906 0.234 0.2511 0.2333 5.94%
Adjusted Per Share Value based on latest NOSH - 122,941
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.27 9.80 9.13 6.60 3.32 3.41 2.65 29.08%
EPS 1.90 1.18 1.22 0.31 0.03 0.10 0.10 63.31%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.2082 0.0935 0.059 0.0484 0.0507 0.0475 36.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.85 3.00 1.64 0.465 0.13 0.15 0.13 -
P/RPS 6.37 13.27 3.66 1.43 0.81 0.89 1.00 36.13%
P/EPS 41.13 110.67 27.28 30.39 100.00 30.61 26.00 7.93%
EY 2.43 0.90 3.67 3.29 1.00 3.27 3.85 -7.37%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 6.25 3.57 1.60 0.56 0.60 0.56 28.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 -
Price 1.16 1.59 2.45 0.45 0.145 0.18 0.16 -
P/RPS 8.70 7.03 5.46 1.38 0.90 1.07 1.23 38.52%
P/EPS 56.13 58.65 40.75 29.41 111.54 36.73 32.00 9.81%
EY 1.78 1.70 2.45 3.40 0.90 2.72 3.13 -8.97%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.31 5.33 1.55 0.62 0.72 0.69 31.18%

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