[JHM] QoQ TTM 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- -179.79%
YoY- -130.11%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 93,397 80,277 71,826 72,349 73,000 70,096 69,434 21.92%
PBT 2,706 -7 -1,738 -512 1,406 2,417 2,997 -6.60%
Tax -1,020 -620 -366 -891 -991 -938 -976 2.99%
NP 1,686 -627 -2,104 -1,403 415 1,479 2,021 -11.41%
-
NP to SH 2,442 548 -1,120 -683 856 1,733 2,251 5.59%
-
Tax Rate 37.69% - - - 70.48% 38.81% 32.57% -
Total Cost 91,711 80,904 73,930 73,752 72,585 68,617 67,413 22.84%
-
Net Worth 31,921 30,386 29,340 28,856 30,470 29,712 30,746 2.53%
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 31,921 30,386 29,340 28,856 30,470 29,712 30,746 2.53%
NOSH 122,773 123,172 125,384 122,531 123,714 117,999 122,448 0.17%
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 1.81% -0.78% -2.93% -1.94% 0.57% 2.11% 2.91% -
ROE 7.65% 1.80% -3.82% -2.37% 2.81% 5.83% 7.32% -
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 76.07 65.17 57.28 59.05 59.01 59.40 56.70 21.70%
EPS 1.99 0.44 -0.89 -0.56 0.69 1.47 1.84 5.37%
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 15.41 13.25 11.85 11.94 12.05 11.57 11.46 21.89%
EPS 0.40 0.09 -0.18 -0.11 0.14 0.29 0.37 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0501 0.0484 0.0476 0.0503 0.049 0.0507 2.62%
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 0.43 0.23 0.23 0.35 0.40 0.33 0.26 39.97%
P/EPS 16.59 33.72 -14.55 -36.78 33.96 13.28 8.16 60.69%
EY 6.03 2.97 -6.87 -2.72 2.94 7.53 12.26 -37.77%
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 0.49 0.28 0.25 0.28 0.37 0.43 0.32 32.95%
P/EPS 18.85 41.58 -16.23 -29.60 31.80 17.36 9.79 54.95%
EY 5.30 2.40 -6.16 -3.38 3.15 5.76 10.21 -35.48%
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