[JHM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 148.93%
YoY- -68.38%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 240,647 213,069 152,319 80,277 70,096 64,682 61,243 25.60%
PBT 35,296 32,397 11,120 -7 2,417 2,982 1,120 77.67%
Tax -7,041 -7,025 -2,725 -620 -938 -598 178 -
NP 28,255 25,372 8,395 -627 1,479 2,384 1,298 67.05%
-
NP to SH 28,377 25,387 7,418 548 1,733 2,384 1,298 67.17%
-
Tax Rate 19.95% 21.68% 24.51% - 38.81% 20.05% -15.89% -
Total Cost 212,392 187,697 143,924 80,904 68,617 62,298 59,945 23.45%
-
Net Worth 85,119 0 38,699 30,386 29,712 29,170 26,949 21.11%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,330 - - - - - - -
Div Payout % 4.69% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,119 0 38,699 30,386 29,712 29,170 26,949 21.11%
NOSH 557,600 123,733 122,857 123,172 117,999 122,307 122,999 28.63%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.74% 11.91% 5.51% -0.78% 2.11% 3.69% 2.12% -
ROE 33.34% 0.00% 19.17% 1.80% 5.83% 8.17% 4.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.47 172.20 123.98 65.17 59.40 52.88 49.79 10.46%
EPS 10.67 20.52 6.04 0.44 1.47 1.95 1.06 46.91%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.00 0.315 0.2467 0.2518 0.2385 0.2191 6.51%
Adjusted Per Share Value based on latest NOSH - 123,172
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.71 35.16 25.14 13.25 11.57 10.67 10.11 25.59%
EPS 4.68 4.19 1.22 0.09 0.29 0.39 0.21 67.71%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.00 0.0639 0.0501 0.049 0.0481 0.0445 21.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.01 3.20 0.465 0.15 0.195 0.125 0.15 -
P/RPS 1.12 1.86 0.38 0.23 0.33 0.24 0.30 24.53%
P/EPS 9.47 15.60 7.70 33.72 13.28 6.41 14.21 -6.53%
EY 10.56 6.41 12.98 2.97 7.53 15.59 7.04 6.98%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 0.00 1.48 0.61 0.77 0.52 0.68 29.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 11/06/18 29/05/17 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 -
Price 1.04 4.90 0.72 0.185 0.255 0.175 0.13 -
P/RPS 1.15 2.85 0.58 0.28 0.43 0.33 0.26 28.10%
P/EPS 9.75 23.88 11.92 41.58 17.36 8.98 12.32 -3.82%
EY 10.26 4.19 8.39 2.40 5.76 11.14 8.12 3.97%
DY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 0.00 2.29 0.75 1.01 0.73 0.59 32.87%

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