[JHM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.39%
YoY- 93.96%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 167,685 93,397 73,000 63,420 61,335 61,296 44,283 24.82%
PBT 14,914 2,706 1,406 2,738 948 3,560 2,813 32.01%
Tax -3,598 -1,020 -991 -618 178 -379 -173 65.75%
NP 11,316 1,686 415 2,120 1,126 3,181 2,640 27.42%
-
NP to SH 10,481 2,442 856 2,184 1,126 3,181 2,640 25.80%
-
Tax Rate 24.12% 37.69% 70.48% 22.57% -18.78% 10.65% 6.15% -
Total Cost 156,369 91,711 72,585 61,300 60,209 58,115 41,643 24.64%
-
Net Worth 43,211 31,921 30,470 29,957 27,791 26,606 23,330 10.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,211 31,921 30,470 29,957 27,791 26,606 23,330 10.80%
NOSH 122,934 122,773 123,714 123,333 123,846 123,636 123,181 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.75% 1.81% 0.57% 3.34% 1.84% 5.19% 5.96% -
ROE 24.26% 7.65% 2.81% 7.29% 4.05% 11.96% 11.32% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.40 76.07 59.01 51.42 49.53 49.58 35.95 24.86%
EPS 8.53 1.99 0.69 1.77 0.91 2.57 2.14 25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.26 0.2463 0.2429 0.2244 0.2152 0.1894 10.84%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.67 15.41 12.05 10.47 10.12 10.11 7.31 24.81%
EPS 1.73 0.40 0.14 0.36 0.19 0.52 0.44 25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0527 0.0503 0.0494 0.0459 0.0439 0.0385 10.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.985 0.33 0.235 0.145 0.12 0.14 0.17 -
P/RPS 0.72 0.43 0.40 0.28 0.24 0.28 0.47 7.36%
P/EPS 11.55 16.59 33.96 8.19 13.20 5.44 7.93 6.46%
EY 8.66 6.03 2.94 12.21 7.58 18.38 12.61 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.27 0.95 0.60 0.53 0.65 0.90 20.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 23/08/10 -
Price 1.45 0.375 0.22 0.195 0.13 0.13 0.18 -
P/RPS 1.06 0.49 0.37 0.38 0.26 0.26 0.50 13.32%
P/EPS 17.01 18.85 31.80 11.01 14.30 5.05 8.40 12.46%
EY 5.88 5.30 3.15 9.08 6.99 19.79 11.91 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 1.44 0.89 0.80 0.58 0.60 0.95 27.72%

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