[JHM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.4%
YoY- 215.11%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 245,453 229,556 213,069 193,378 178,062 167,685 152,319 37.40%
PBT 39,787 36,986 32,397 25,991 21,120 14,914 11,120 133.75%
Tax -8,966 -8,185 -7,025 -5,382 -4,849 -3,598 -2,725 121.05%
NP 30,821 28,801 25,372 20,609 16,271 11,316 8,395 137.79%
-
NP to SH 30,776 28,794 25,387 20,331 14,797 10,481 7,418 157.97%
-
Tax Rate 22.53% 22.13% 21.68% 20.71% 22.96% 24.12% 24.51% -
Total Cost 214,632 200,755 187,697 172,769 161,791 156,369 143,924 30.49%
-
Net Worth 117,709 41,230 0 56,739 49,943 43,211 38,699 109.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 117,709 41,230 0 56,739 49,943 43,211 38,699 109.78%
NOSH 262,800 137,435 123,733 123,346 123,165 122,934 122,857 65.93%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.56% 12.55% 11.91% 10.66% 9.14% 6.75% 5.51% -
ROE 26.15% 69.84% 0.00% 35.83% 29.63% 24.26% 19.17% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 95.92 167.03 172.20 156.78 144.57 136.40 123.98 -15.71%
EPS 12.03 20.95 20.52 16.48 12.01 8.53 6.04 58.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.30 0.00 0.46 0.4055 0.3515 0.315 28.68%
Adjusted Per Share Value based on latest NOSH - 123,732
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.57 37.94 35.22 31.96 29.43 27.72 25.18 37.39%
EPS 5.09 4.76 4.20 3.36 2.45 1.73 1.23 157.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.0682 0.00 0.0938 0.0826 0.0714 0.064 109.74%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.02 2.70 3.20 1.64 1.28 0.985 0.465 -
P/RPS 3.15 1.62 1.86 1.05 0.89 0.72 0.38 309.06%
P/EPS 25.11 12.89 15.60 9.95 10.65 11.55 7.70 119.74%
EY 3.98 7.76 6.41 10.05 9.39 8.66 12.98 -54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.57 9.00 0.00 3.57 3.16 2.80 1.48 169.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 27/02/17 24/11/16 29/08/16 30/05/16 -
Price 2.93 3.20 4.90 2.45 1.45 1.45 0.72 -
P/RPS 3.05 1.92 2.85 1.56 1.00 1.06 0.58 202.09%
P/EPS 24.36 15.27 23.88 14.86 12.07 17.01 11.92 60.97%
EY 4.10 6.55 4.19 6.73 8.29 5.88 8.39 -37.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 10.67 0.00 5.33 3.58 4.13 2.29 97.66%

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