[JHM] YoY Annualized Quarter 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- -6.16%
YoY- 456.35%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 254,062 253,502 184,069 122,277 68,944 65,057 63,061 26.12%
PBT 40,733 40,945 22,550 6,393 -2,425 2,253 2,313 61.26%
Tax -9,205 -9,737 -4,958 -1,213 -128 -241 -149 98.76%
NP 31,528 31,208 17,592 5,180 -2,553 2,012 2,164 56.24%
-
NP to SH 31,676 31,148 17,221 6,096 -1,710 2,201 2,164 56.37%
-
Tax Rate 22.60% 23.78% 21.99% 18.97% - 10.70% 6.44% -
Total Cost 222,534 222,294 166,477 117,097 71,497 63,045 60,897 24.09%
-
Net Worth 172,856 117,709 49,979 32,643 29,052 30,420 28,070 35.36%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,152 - - - - - - -
Div Payout % 35.21% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 172,856 117,709 49,979 32,643 29,052 30,420 28,070 35.36%
NOSH 557,600 262,800 123,253 122,903 123,365 123,208 122,954 28.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.41% 12.31% 9.56% 4.24% -3.70% 3.09% 3.43% -
ROE 18.33% 26.46% 34.46% 18.67% -5.89% 7.24% 7.71% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.56 99.07 149.34 99.49 55.89 52.80 51.29 -1.95%
EPS 6.27 18.01 13.97 4.96 -1.39 1.79 1.76 23.57%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.46 0.4055 0.2656 0.2355 0.2469 0.2283 5.22%
Adjusted Per Share Value based on latest NOSH - 122,592
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.00 41.90 30.43 20.21 11.40 10.75 10.42 26.13%
EPS 5.24 5.15 2.85 1.01 -0.28 0.36 0.36 56.22%
DPS 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2857 0.1946 0.0826 0.054 0.048 0.0503 0.0464 35.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.38 3.02 1.28 0.385 0.205 0.155 0.14 -
P/RPS 3.03 3.05 0.86 0.39 0.37 0.29 0.27 49.60%
P/EPS 24.29 24.81 9.16 7.76 -14.78 8.68 7.95 20.44%
EY 4.12 4.03 10.92 12.88 -6.76 11.53 12.57 -16.95%
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 6.57 3.16 1.45 0.87 0.63 0.61 39.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 26/11/12 -
Price 1.16 2.91 1.45 0.415 0.165 0.185 0.13 -
P/RPS 2.55 2.94 0.97 0.42 0.30 0.35 0.25 47.23%
P/EPS 20.42 23.91 10.38 8.37 -11.90 10.35 7.39 18.44%
EY 4.90 4.18 9.64 11.95 -8.40 9.66 13.54 -15.57%
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 6.33 3.58 1.56 0.70 0.75 0.57 36.80%

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