[JHM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.34%
YoY- 182.5%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 258,314 261,368 193,733 184,069 185,958 182,604 131,718 56.74%
PBT 41,712 41,488 25,998 22,550 19,724 15,864 9,002 178.19%
Tax -10,222 -10,420 -5,383 -4,958 -4,616 -3,848 -2,040 193.10%
NP 31,490 31,068 20,615 17,592 15,108 12,016 6,962 173.75%
-
NP to SH 31,476 31,232 20,337 17,221 14,552 11,008 6,453 187.89%
-
Tax Rate 24.51% 25.12% 20.71% 21.99% 23.40% 24.26% 22.66% -
Total Cost 226,824 230,300 173,118 166,477 170,850 170,588 124,756 49.01%
-
Net Worth 39,181 65,293 56,739 49,979 43,201 38,699 35,718 6.36%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 39,181 65,293 56,739 49,979 43,201 38,699 35,718 6.36%
NOSH 130,605 123,732 123,732 123,253 122,905 122,857 122,914 4.13%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.19% 11.89% 10.64% 9.56% 8.12% 6.58% 5.29% -
ROE 80.33% 47.83% 35.84% 34.46% 33.68% 28.44% 18.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 197.78 211.24 157.06 149.34 151.30 148.63 107.16 50.52%
EPS 24.10 25.24 16.48 13.97 11.84 8.96 5.25 176.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.5277 0.46 0.4055 0.3515 0.315 0.2906 2.14%
Adjusted Per Share Value based on latest NOSH - 123,165
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.63 43.13 31.97 30.37 30.69 30.13 21.74 56.72%
EPS 5.19 5.15 3.36 2.84 2.40 1.82 1.06 188.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.1077 0.0936 0.0825 0.0713 0.0639 0.0589 6.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.70 3.20 1.64 1.28 0.985 0.465 0.465 -
P/RPS 1.37 1.51 1.04 0.86 0.65 0.31 0.43 116.67%
P/EPS 11.20 12.68 9.95 9.16 8.32 5.19 8.86 16.92%
EY 8.93 7.89 10.05 10.92 12.02 19.27 11.29 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 6.06 3.57 3.16 2.80 1.48 1.60 216.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 29/02/16 -
Price 3.20 4.90 2.45 1.45 1.45 0.72 0.45 -
P/RPS 1.62 2.32 1.56 0.97 0.96 0.48 0.42 146.15%
P/EPS 13.28 19.41 14.86 10.38 12.25 8.04 8.57 33.94%
EY 7.53 5.15 6.73 9.64 8.17 12.44 11.67 -25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.67 9.29 5.33 3.58 4.13 2.29 1.55 262.29%

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