[JHM] QoQ 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- 24.67%
YoY- 325.98%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 63,815 65,342 55,326 45,073 47,328 45,651 40,010 36.55%
PBT 10,484 10,372 9,078 7,051 5,896 3,966 4,207 83.91%
Tax -2,506 -2,605 -1,663 -1,411 -1,346 -962 -1,130 70.14%
NP 7,978 7,767 7,415 5,640 4,550 3,004 3,077 88.84%
-
NP to SH 7,930 7,808 7,415 5,640 4,524 2,752 1,881 161.19%
-
Tax Rate 23.90% 25.12% 18.32% 20.01% 22.83% 24.26% 26.86% -
Total Cost 55,837 57,575 47,911 39,433 42,778 42,647 36,933 31.75%
-
Net Worth 41,230 65,293 56,652 49,943 43,211 38,699 35,726 10.03%
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 41,230 65,293 56,652 49,943 43,211 38,699 35,726 10.03%
NOSH 137,435 123,732 123,732 123,165 122,934 122,857 122,941 7.72%
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 12.50% 11.89% 13.40% 12.51% 9.61% 6.58% 7.69% -
ROE 19.23% 11.96% 13.09% 11.29% 10.47% 7.11% 5.26% -
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 46.43 52.81 44.85 36.60 38.50 37.16 32.54 26.76%
EPS 5.77 6.31 6.01 4.58 3.68 2.24 1.53 142.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.5277 0.4593 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 10.55 10.80 9.15 7.45 7.82 7.55 6.61 36.61%
EPS 1.31 1.29 1.23 0.93 0.75 0.45 0.31 161.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.1079 0.0936 0.0826 0.0714 0.064 0.0591 10.02%
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 5.81 6.06 3.66 3.50 2.56 1.25 1.43 154.83%
P/EPS 46.79 50.71 27.28 27.95 26.77 20.76 30.39 33.37%
EY 2.14 1.97 3.67 3.58 3.74 4.82 3.29 -24.94%
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 6.89 9.28 5.46 3.96 3.77 1.94 1.38 192.40%
P/EPS 55.46 77.65 40.75 31.67 39.40 32.14 29.41 52.69%
EY 1.80 1.29 2.45 3.16 2.54 3.11 3.40 -34.58%
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