[JHM] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 41.29%
YoY- 329.2%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 213,069 193,378 178,062 167,685 152,319 131,717 111,825 53.63%
PBT 32,397 25,991 21,120 14,914 11,120 9,002 4,876 253.01%
Tax -7,025 -5,382 -4,849 -3,598 -2,725 -2,040 -1,180 228.12%
NP 25,372 20,609 16,271 11,316 8,395 6,962 3,696 260.77%
-
NP to SH 25,387 20,331 14,797 10,481 7,418 6,452 4,734 206.06%
-
Tax Rate 21.68% 20.71% 22.96% 24.12% 24.51% 22.66% 24.20% -
Total Cost 187,697 172,769 161,791 156,369 143,924 124,755 108,129 44.38%
-
Net Worth 0 56,739 49,943 43,211 38,699 35,726 32,560 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 56,739 49,943 43,211 38,699 35,726 32,560 -
NOSH 123,733 123,346 123,165 122,934 122,857 122,941 122,592 0.61%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.91% 10.66% 9.14% 6.75% 5.51% 5.29% 3.31% -
ROE 0.00% 35.83% 29.63% 24.26% 19.17% 18.06% 14.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 172.20 156.78 144.57 136.40 123.98 107.14 91.22 52.68%
EPS 20.52 16.48 12.01 8.53 6.04 5.25 3.86 204.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.46 0.4055 0.3515 0.315 0.2906 0.2656 -
Adjusted Per Share Value based on latest NOSH - 122,934
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.16 31.91 29.38 27.67 25.14 21.74 18.45 53.64%
EPS 4.19 3.35 2.44 1.73 1.22 1.06 0.78 206.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0936 0.0824 0.0713 0.0639 0.059 0.0537 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.20 1.64 1.28 0.985 0.465 0.465 0.385 -
P/RPS 1.86 1.05 0.89 0.72 0.38 0.43 0.42 169.43%
P/EPS 15.60 9.95 10.65 11.55 7.70 8.86 9.97 34.74%
EY 6.41 10.05 9.39 8.66 12.98 11.29 10.03 -25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.57 3.16 2.80 1.48 1.60 1.45 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 4.90 2.45 1.45 1.45 0.72 0.45 0.415 -
P/RPS 2.85 1.56 1.00 1.06 0.58 0.42 0.45 241.92%
P/EPS 23.88 14.86 12.07 17.01 11.92 8.57 10.75 70.16%
EY 4.19 6.73 8.29 5.88 8.39 11.66 9.30 -41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.33 3.58 4.13 2.29 1.55 1.56 -

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