[JHM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.26%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 193,733 131,718 71,826 69,434 63,327 64,604 49,243 25.61%
PBT 25,998 9,002 -1,738 2,997 2,777 1,673 2,526 47.43%
Tax -5,383 -2,040 -366 -976 -537 178 -530 47.10%
NP 20,615 6,962 -2,104 2,021 2,240 1,851 1,996 47.51%
-
NP to SH 20,337 6,453 -1,120 2,251 2,240 1,851 1,996 47.18%
-
Tax Rate 20.71% 22.66% - 32.57% 19.34% -10.64% 20.98% -
Total Cost 173,118 124,756 73,930 67,413 61,087 62,753 47,247 24.13%
-
Net Worth 56,739 35,718 28,799 30,886 28,713 26,543 24,654 14.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,739 35,718 28,799 30,886 28,713 26,543 24,654 14.88%
NOSH 123,732 122,914 123,076 123,005 123,076 123,400 123,209 0.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.64% 5.29% -2.93% 2.91% 3.54% 2.87% 4.05% -
ROE 35.84% 18.07% -3.89% 7.29% 7.80% 6.97% 8.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 157.06 107.16 58.36 56.45 51.45 52.35 39.97 25.59%
EPS 16.48 5.25 -0.91 1.83 1.82 1.50 1.62 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.2906 0.234 0.2511 0.2333 0.2151 0.2001 14.86%
Adjusted Per Share Value based on latest NOSH - 122,448
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.02 21.77 11.87 11.48 10.47 10.68 8.14 25.61%
EPS 3.36 1.07 -0.19 0.37 0.37 0.31 0.33 47.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.059 0.0476 0.0511 0.0475 0.0439 0.0408 14.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.64 0.465 0.13 0.15 0.13 0.13 0.15 -
P/RPS 1.04 0.43 0.22 0.27 0.25 0.25 0.38 18.25%
P/EPS 9.95 8.86 -14.29 8.20 7.14 8.67 9.26 1.20%
EY 10.05 11.29 -7.00 12.20 14.00 11.54 10.80 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.60 0.56 0.60 0.56 0.60 0.75 29.66%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 -
Price 2.45 0.45 0.145 0.18 0.16 0.16 0.14 -
P/RPS 1.56 0.42 0.25 0.32 0.31 0.31 0.35 28.25%
P/EPS 14.86 8.57 -15.93 9.84 8.79 10.67 8.64 9.44%
EY 6.73 11.67 -6.28 10.17 11.38 9.38 11.57 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 1.55 0.62 0.72 0.69 0.74 0.70 40.21%

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