[JHM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.91%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 184,069 122,277 68,944 65,057 63,061 66,876 47,994 25.08%
PBT 22,550 6,393 -2,425 2,253 2,313 3,462 2,277 46.49%
Tax -4,958 -1,213 -128 -241 -149 0 -472 47.93%
NP 17,592 5,180 -2,553 2,012 2,164 3,462 1,805 46.10%
-
NP to SH 17,221 6,096 -1,710 2,201 2,164 3,462 1,805 45.58%
-
Tax Rate 21.99% 18.97% - 10.70% 6.44% 0.00% 20.73% -
Total Cost 166,477 117,097 71,497 63,045 60,897 63,413 46,189 23.79%
-
Net Worth 49,979 32,643 29,052 30,420 28,070 27,225 23,990 12.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 49,979 32,643 29,052 30,420 28,070 27,225 23,990 12.99%
NOSH 123,253 122,903 123,365 123,208 122,954 123,080 123,090 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.56% 4.24% -3.70% 3.09% 3.43% 5.18% 3.76% -
ROE 34.46% 18.67% -5.89% 7.24% 7.71% 12.72% 7.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 149.34 99.49 55.89 52.80 51.29 54.34 38.99 25.05%
EPS 13.97 4.96 -1.39 1.79 1.76 2.81 1.47 45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.2656 0.2355 0.2469 0.2283 0.2212 0.1949 12.97%
Adjusted Per Share Value based on latest NOSH - 124,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.37 20.18 11.38 10.74 10.41 11.04 7.92 25.08%
EPS 2.84 1.01 -0.28 0.36 0.36 0.57 0.30 45.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0539 0.0479 0.0502 0.0463 0.0449 0.0396 12.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 0.385 0.205 0.155 0.14 0.12 0.18 -
P/RPS 0.86 0.39 0.37 0.29 0.27 0.22 0.46 10.98%
P/EPS 9.16 7.76 -14.78 8.68 7.95 4.27 12.27 -4.75%
EY 10.92 12.88 -6.76 11.53 12.57 23.44 8.15 4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.45 0.87 0.63 0.61 0.54 0.92 22.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 28/11/14 25/11/13 26/11/12 29/11/11 25/11/10 -
Price 1.45 0.415 0.165 0.185 0.13 0.12 0.16 -
P/RPS 0.97 0.42 0.30 0.35 0.25 0.22 0.41 15.41%
P/EPS 10.38 8.37 -11.90 10.35 7.39 4.27 10.91 -0.82%
EY 9.64 11.95 -8.40 9.66 13.54 23.44 9.17 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 1.56 0.70 0.75 0.57 0.54 0.82 27.81%

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