[JHM] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 93.86%
YoY- 793.12%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 167,685 152,319 131,717 111,825 93,397 80,277 71,826 76.07%
PBT 14,914 11,120 9,002 4,876 2,706 -7 -1,738 -
Tax -3,598 -2,725 -2,040 -1,180 -1,020 -620 -366 359.54%
NP 11,316 8,395 6,962 3,696 1,686 -627 -2,104 -
-
NP to SH 10,481 7,418 6,452 4,734 2,442 548 -1,120 -
-
Tax Rate 24.12% 24.51% 22.66% 24.20% 37.69% - - -
Total Cost 156,369 143,924 124,755 108,129 91,711 80,904 73,930 64.84%
-
Net Worth 43,211 38,699 35,726 32,560 31,921 30,386 29,340 29.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 43,211 38,699 35,726 32,560 31,921 30,386 29,340 29.47%
NOSH 122,934 122,857 122,941 122,592 122,773 123,172 125,384 -1.30%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.75% 5.51% 5.29% 3.31% 1.81% -0.78% -2.93% -
ROE 24.26% 19.17% 18.06% 14.54% 7.65% 1.80% -3.82% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 136.40 123.98 107.14 91.22 76.07 65.17 57.28 78.41%
EPS 8.53 6.04 5.25 3.86 1.99 0.44 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.315 0.2906 0.2656 0.26 0.2467 0.234 31.19%
Adjusted Per Share Value based on latest NOSH - 122,592
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.72 25.18 21.77 18.48 15.44 13.27 11.87 76.11%
EPS 1.73 1.23 1.07 0.78 0.40 0.09 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.064 0.0591 0.0538 0.0528 0.0502 0.0485 29.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.985 0.465 0.465 0.385 0.33 0.15 0.13 -
P/RPS 0.72 0.38 0.43 0.42 0.43 0.23 0.23 114.14%
P/EPS 11.55 7.70 8.86 9.97 16.59 33.72 -14.55 -
EY 8.66 12.98 11.29 10.03 6.03 2.97 -6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.48 1.60 1.45 1.27 0.61 0.56 192.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 22/05/15 25/02/15 -
Price 1.45 0.72 0.45 0.415 0.375 0.185 0.145 -
P/RPS 1.06 0.58 0.42 0.45 0.49 0.28 0.25 162.19%
P/EPS 17.01 11.92 8.57 10.75 18.85 41.58 -16.23 -
EY 5.88 8.39 11.66 9.30 5.30 2.40 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 2.29 1.55 1.56 1.44 0.75 0.62 254.43%

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