[JHM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.86%
YoY- 676.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 264,928 249,528 193,733 131,718 71,826 69,434 63,327 26.92%
PBT 41,757 38,406 25,998 9,002 -1,738 2,997 2,777 57.07%
Tax -6,587 -7,974 -5,383 -2,040 -366 -976 -537 51.83%
NP 35,170 30,432 20,615 6,962 -2,104 2,021 2,240 58.20%
-
NP to SH 35,281 30,484 20,337 6,453 -1,120 2,251 2,240 58.29%
-
Tax Rate 15.77% 20.76% 20.71% 22.66% - 32.57% 19.34% -
Total Cost 229,758 219,096 173,118 124,756 73,930 67,413 61,087 24.69%
-
Net Worth 184,008 126,143 56,739 35,718 28,799 30,886 28,713 36.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 11,152 3,942 - - - - - -
Div Payout % 31.61% 12.93% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,008 126,143 56,739 35,718 28,799 30,886 28,713 36.26%
NOSH 557,600 262,800 123,732 122,914 123,076 123,005 123,076 28.61%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.28% 12.20% 10.64% 5.29% -2.93% 2.91% 3.54% -
ROE 19.17% 24.17% 35.84% 18.07% -3.89% 7.29% 7.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 47.51 94.95 157.06 107.16 58.36 56.45 51.45 -1.31%
EPS 6.80 15.52 16.48 5.25 -0.91 1.83 1.82 24.55%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.48 0.46 0.2906 0.234 0.2511 0.2333 5.94%
Adjusted Per Share Value based on latest NOSH - 122,941
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.72 41.18 31.97 21.74 11.85 11.46 10.45 26.92%
EPS 5.82 5.03 3.36 1.06 -0.18 0.37 0.37 58.25%
DPS 1.84 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.2082 0.0936 0.0589 0.0475 0.051 0.0474 36.25%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.85 3.00 1.64 0.465 0.13 0.15 0.13 -
P/RPS 1.79 3.16 1.04 0.43 0.22 0.27 0.25 38.80%
P/EPS 13.43 25.86 9.95 8.86 -14.29 8.20 7.14 11.09%
EY 7.44 3.87 10.05 11.29 -7.00 12.20 14.00 -9.99%
DY 2.35 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 6.25 3.57 1.60 0.56 0.60 0.56 28.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 -
Price 1.16 1.59 2.45 0.45 0.145 0.18 0.16 -
P/RPS 2.44 1.67 1.56 0.42 0.25 0.32 0.31 41.01%
P/EPS 18.33 13.71 14.86 8.57 -15.93 9.84 8.79 13.02%
EY 5.45 7.30 6.73 11.67 -6.28 10.17 11.38 -11.54%
DY 1.72 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.31 5.33 1.55 0.62 0.72 0.69 31.18%

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