[JHM] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 345.62%
YoY- 185.28%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 240,246 229,556 167,685 93,397 73,000 63,420 61,335 25.53%
PBT 35,579 36,986 14,914 2,706 1,406 2,738 948 82.92%
Tax -6,873 -8,185 -3,598 -1,020 -991 -618 178 -
NP 28,706 28,801 11,316 1,686 415 2,120 1,126 71.51%
-
NP to SH 28,876 28,794 10,481 2,442 856 2,184 1,126 71.68%
-
Tax Rate 19.32% 22.13% 24.12% 37.69% 70.48% 22.57% -18.78% -
Total Cost 211,540 200,755 156,369 91,711 72,585 61,300 60,209 23.28%
-
Net Worth 167,280 41,230 43,211 31,921 30,470 29,957 27,791 34.85%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,118 - - - - - - -
Div Payout % 14.26% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,280 41,230 43,211 31,921 30,470 29,957 27,791 34.85%
NOSH 557,600 137,435 122,934 122,773 123,714 123,333 123,846 28.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.95% 12.55% 6.75% 1.81% 0.57% 3.34% 1.84% -
ROE 17.26% 69.84% 24.26% 7.65% 2.81% 7.29% 4.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.09 167.03 136.40 76.07 59.01 51.42 49.53 -2.29%
EPS 5.18 20.95 8.53 1.99 0.69 1.77 0.91 33.60%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.3515 0.26 0.2463 0.2429 0.2244 4.95%
Adjusted Per Share Value based on latest NOSH - 122,773
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.64 37.88 27.67 15.41 12.05 10.47 10.12 25.53%
EPS 4.77 4.75 1.73 0.40 0.14 0.36 0.19 71.07%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.068 0.0713 0.0527 0.0503 0.0494 0.0459 34.83%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.03 2.70 0.985 0.33 0.235 0.145 0.12 -
P/RPS 2.39 1.62 0.72 0.43 0.40 0.28 0.24 46.65%
P/EPS 19.89 12.89 11.55 16.59 33.96 8.19 13.20 7.06%
EY 5.03 7.76 8.66 6.03 2.94 12.21 7.58 -6.60%
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 9.00 2.80 1.27 0.95 0.60 0.53 36.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 30/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 1.28 3.20 1.45 0.375 0.22 0.195 0.13 -
P/RPS 2.97 1.92 1.06 0.49 0.37 0.38 0.26 50.04%
P/EPS 24.72 15.27 17.01 18.85 31.80 11.01 14.30 9.54%
EY 4.05 6.55 5.88 5.30 3.15 9.08 6.99 -8.69%
DY 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 10.67 4.13 1.44 0.89 0.80 0.58 39.45%

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