[JHM] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.47%
YoY- 294.21%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 60,970 63,815 65,342 55,326 45,073 47,328 45,651 21.25%
PBT 9,853 10,484 10,372 9,078 7,051 5,896 3,966 83.33%
Tax -2,192 -2,506 -2,605 -1,663 -1,411 -1,346 -962 73.07%
NP 7,661 7,978 7,767 7,415 5,640 4,550 3,004 86.55%
-
NP to SH 7,623 7,930 7,808 7,415 5,640 4,524 2,752 97.11%
-
Tax Rate 22.25% 23.90% 25.12% 18.32% 20.01% 22.83% 24.26% -
Total Cost 53,309 55,837 57,575 47,911 39,433 42,778 42,647 16.02%
-
Net Worth 117,709 41,230 65,293 56,652 49,943 43,211 38,699 109.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 117,709 41,230 65,293 56,652 49,943 43,211 38,699 109.78%
NOSH 262,800 137,435 123,732 123,732 123,165 122,934 122,857 65.93%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.57% 12.50% 11.89% 13.40% 12.51% 9.61% 6.58% -
ROE 6.48% 19.23% 11.96% 13.09% 11.29% 10.47% 7.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.83 46.43 52.81 44.85 36.60 38.50 37.16 -25.61%
EPS 2.98 5.77 6.31 6.01 4.58 3.68 2.24 20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.30 0.5277 0.4593 0.4055 0.3515 0.315 28.68%
Adjusted Per Share Value based on latest NOSH - 123,732
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.06 10.53 10.78 9.13 7.44 7.81 7.53 21.28%
EPS 1.26 1.31 1.29 1.22 0.93 0.75 0.45 98.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.068 0.1077 0.0935 0.0824 0.0713 0.0639 109.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.02 2.70 3.20 1.64 1.28 0.985 0.465 -
P/RPS 12.67 5.81 6.06 3.66 3.50 2.56 1.25 367.69%
P/EPS 101.38 46.79 50.71 27.28 27.95 26.77 20.76 187.56%
EY 0.99 2.14 1.97 3.67 3.58 3.74 4.82 -65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.57 9.00 6.06 3.57 3.16 2.80 1.48 169.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 -
Price 2.91 3.20 4.90 2.45 1.45 1.45 0.72 -
P/RPS 12.21 6.89 9.28 5.46 3.96 3.77 1.94 240.50%
P/EPS 97.68 55.46 77.65 40.75 31.67 39.40 32.14 109.67%
EY 1.02 1.80 1.29 2.45 3.16 2.54 3.11 -52.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 10.67 9.29 5.33 3.58 4.13 2.29 96.83%

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