[JHM] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 93.86%
YoY- 793.12%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 249,948 245,453 178,062 111,825 72,349 64,824 61,743 26.23%
PBT 38,248 39,787 21,120 4,876 -512 2,732 811 90.02%
Tax -7,575 -8,966 -4,849 -1,180 -891 -606 66 -
NP 30,673 30,821 16,271 3,696 -1,403 2,126 877 80.79%
-
NP to SH 30,881 30,776 14,797 4,734 -683 2,268 877 80.99%
-
Tax Rate 19.80% 22.53% 22.96% 24.20% - 22.18% -8.14% -
Total Cost 219,275 214,632 161,791 108,129 73,752 62,698 60,866 23.80%
-
Net Worth 172,856 117,709 49,943 32,560 28,856 30,647 27,795 35.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,906 - - - - - - -
Div Payout % 22.36% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 172,856 117,709 49,943 32,560 28,856 30,647 27,795 35.58%
NOSH 557,600 262,800 123,165 122,592 122,531 124,130 121,749 28.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.27% 12.56% 9.14% 3.31% -1.94% 3.28% 1.42% -
ROE 17.87% 26.15% 29.63% 14.54% -2.37% 7.40% 3.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.83 95.92 144.57 91.22 59.05 52.22 50.71 -2.03%
EPS 5.54 12.03 12.01 3.86 -0.56 1.83 0.72 40.48%
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.46 0.4055 0.2656 0.2355 0.2469 0.2283 5.22%
Adjusted Per Share Value based on latest NOSH - 122,592
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.25 40.50 29.38 18.45 11.94 10.70 10.19 26.22%
EPS 5.10 5.08 2.44 0.78 -0.11 0.37 0.14 82.02%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.1942 0.0824 0.0537 0.0476 0.0506 0.0459 35.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.38 3.02 1.28 0.385 0.205 0.155 0.14 -
P/RPS 3.08 3.15 0.89 0.42 0.35 0.30 0.28 49.10%
P/EPS 24.92 25.11 10.65 9.97 -36.78 8.48 19.44 4.22%
EY 4.01 3.98 9.39 10.03 -2.72 11.79 5.15 -4.08%
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 6.57 3.16 1.45 0.87 0.63 0.61 39.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 26/11/12 -
Price 1.16 2.93 1.45 0.415 0.165 0.185 0.13 -
P/RPS 2.59 3.05 1.00 0.45 0.28 0.35 0.26 46.66%
P/EPS 20.95 24.36 12.07 10.75 -29.60 10.13 18.05 2.51%
EY 4.77 4.10 8.29 9.30 -3.38 9.88 5.54 -2.46%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 6.37 3.58 1.56 0.70 0.75 0.57 36.80%

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