[JHM] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 14.97%
YoY- 1253.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 269,029 240,647 213,069 152,319 80,277 70,096 64,682 26.80%
PBT 45,573 35,296 32,397 11,120 -7 2,417 2,982 57.49%
Tax -7,604 -7,041 -7,025 -2,725 -620 -938 -598 52.74%
NP 37,969 28,255 25,372 8,395 -627 1,479 2,384 58.58%
-
NP to SH 37,969 28,377 25,387 7,418 548 1,733 2,384 58.58%
-
Tax Rate 16.69% 19.95% 21.68% 24.51% - 38.81% 20.05% -
Total Cost 231,060 212,392 187,697 143,924 80,904 68,617 62,298 24.40%
-
Net Worth 189,584 85,119 0 38,699 30,386 29,712 29,170 36.58%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 11,152 1,330 - - - - - -
Div Payout % 29.37% 4.69% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 189,584 85,119 0 38,699 30,386 29,712 29,170 36.58%
NOSH 557,600 557,600 123,733 122,857 123,172 117,999 122,307 28.75%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.11% 11.74% 11.91% 5.51% -0.78% 2.11% 3.69% -
ROE 20.03% 33.34% 0.00% 19.17% 1.80% 5.83% 8.17% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 48.25 90.47 172.20 123.98 65.17 59.40 52.88 -1.51%
EPS 6.81 10.67 20.52 6.04 0.44 1.47 1.95 23.16%
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.00 0.315 0.2467 0.2518 0.2385 6.08%
Adjusted Per Share Value based on latest NOSH - 122,857
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 44.39 39.71 35.16 25.14 13.25 11.57 10.67 26.80%
EPS 6.27 4.68 4.19 1.22 0.09 0.29 0.39 58.83%
DPS 1.84 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.1405 0.00 0.0639 0.0501 0.049 0.0481 36.60%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.28 1.01 3.20 0.465 0.15 0.195 0.125 -
P/RPS 2.65 1.12 1.86 0.38 0.23 0.33 0.24 49.19%
P/EPS 18.80 9.47 15.60 7.70 33.72 13.28 6.41 19.63%
EY 5.32 10.56 6.41 12.98 2.97 7.53 15.59 -16.39%
DY 1.56 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.16 0.00 1.48 0.61 0.77 0.52 39.03%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 11/06/18 29/05/17 30/05/16 22/05/15 26/05/14 31/05/13 -
Price 1.13 1.04 4.90 0.72 0.185 0.255 0.175 -
P/RPS 2.34 1.15 2.85 0.58 0.28 0.43 0.33 38.58%
P/EPS 16.59 9.75 23.88 11.92 41.58 17.36 8.98 10.76%
EY 6.03 10.26 4.19 8.39 2.40 5.76 11.14 -9.71%
DY 1.77 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.25 0.00 2.29 0.75 1.01 0.73 28.70%

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