[JHM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -171.53%
YoY- -177.71%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 114,022 100,196 71,826 68,944 70,880 66,392 69,434 39.31%
PBT 7,900 7,392 -1,738 -2,425 -988 468 2,997 91.16%
Tax -1,500 -1,108 -366 -128 -192 -92 -976 33.28%
NP 6,400 6,284 -2,104 -2,553 -1,180 376 2,021 116.10%
-
NP to SH 6,496 7,144 -1,120 -1,710 -630 472 2,251 103.09%
-
Tax Rate 18.99% 14.99% - - - 19.66% 32.57% -
Total Cost 107,622 93,912 73,930 71,497 72,060 66,016 67,413 36.71%
-
Net Worth 31,987 30,386 28,799 29,052 29,840 29,712 30,886 2.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 31,987 30,386 28,799 29,052 29,840 29,712 30,886 2.36%
NOSH 123,030 123,172 123,076 123,365 121,153 117,999 123,005 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.61% 6.27% -2.93% -3.70% -1.66% 0.57% 2.91% -
ROE 20.31% 23.51% -3.89% -5.89% -2.11% 1.59% 7.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 92.68 81.35 58.36 55.89 58.50 56.26 56.45 39.29%
EPS 5.28 5.80 -0.91 -1.39 -0.52 0.40 1.83 103.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2467 0.234 0.2355 0.2463 0.2518 0.2511 2.35%
Adjusted Per Share Value based on latest NOSH - 122,531
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.85 16.56 11.87 11.40 11.72 10.97 11.48 39.30%
EPS 1.07 1.18 -0.19 -0.28 -0.10 0.08 0.37 103.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0502 0.0476 0.048 0.0493 0.0491 0.0511 2.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.15 0.13 0.205 0.235 0.195 0.15 -
P/RPS 0.36 0.18 0.22 0.37 0.40 0.35 0.27 21.20%
P/EPS 6.25 2.59 -14.29 -14.78 -45.19 48.75 8.20 -16.60%
EY 16.00 38.67 -7.00 -6.76 -2.21 2.05 12.20 19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.61 0.56 0.87 0.95 0.77 0.60 65.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 22/05/15 25/02/15 28/11/14 25/08/14 26/05/14 24/02/14 -
Price 0.375 0.185 0.145 0.165 0.22 0.255 0.18 -
P/RPS 0.40 0.23 0.25 0.30 0.38 0.45 0.32 16.08%
P/EPS 7.10 3.19 -15.93 -11.90 -42.31 63.75 9.84 -19.60%
EY 14.08 31.35 -6.28 -8.40 -2.36 1.57 10.17 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.75 0.62 0.70 0.89 1.01 0.72 58.94%

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