[JHM] QoQ Cumulative 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- 77.52%
YoY- 182.5%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 129,157 65,342 193,733 138,052 92,979 45,651 131,718 -1.30%
PBT 20,856 10,372 25,998 16,913 9,862 3,966 9,002 75.17%
Tax -5,111 -2,605 -5,383 -3,719 -2,308 -962 -2,040 84.56%
NP 15,745 7,767 20,615 13,194 7,554 3,004 6,962 72.38%
-
NP to SH 15,738 7,808 20,337 12,916 7,276 2,752 6,453 81.28%
-
Tax Rate 24.51% 25.12% 20.71% 21.99% 23.40% 24.26% 22.66% -
Total Cost 113,412 57,575 173,118 124,858 85,425 42,647 124,756 -6.16%
-
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 40.17% 11.96% 35.84% 25.84% 16.84% 7.11% 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 98.89 52.81 157.06 112.01 75.65 37.16 107.16 -5.21%
EPS 12.05 6.31 16.48 10.48 5.92 2.24 5.25 74.08%
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 21.31 10.78 31.97 22.78 15.34 7.53 21.74 -1.32%
EPS 2.60 1.29 3.36 2.13 1.20 0.45 1.06 81.97%
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 2.73 6.06 1.04 1.14 1.30 1.25 0.43 243.25%
P/EPS 22.41 50.71 9.95 12.21 16.64 20.76 8.86 85.74%
EY 4.46 1.97 10.05 8.19 6.01 4.82 11.29 -46.19%
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 3.24 9.28 1.56 1.29 1.92 1.94 0.42 290.90%
P/EPS 26.56 77.65 14.86 13.84 24.49 32.14 8.57 112.71%
EY 3.77 1.29 6.73 7.23 4.08 3.11 11.67 -52.95%
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