[JHM] YoY Annualized Quarter 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- 18.09%
YoY- 215.16%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 256,792 264,928 249,528 193,733 131,718 71,826 69,434 24.34%
PBT 39,650 41,757 38,406 25,998 9,002 -1,738 2,997 53.75%
Tax -9,184 -6,587 -7,974 -5,383 -2,040 -366 -976 45.27%
NP 30,466 35,170 30,432 20,615 6,962 -2,104 2,021 57.13%
-
NP to SH 30,466 35,281 30,484 20,337 6,453 -1,120 2,251 54.34%
-
Tax Rate 23.16% 15.77% 20.76% 20.71% 22.66% - 32.57% -
Total Cost 226,326 229,758 219,096 173,118 124,756 73,930 67,413 22.35%
-
Net Worth 200,736 184,008 126,143 56,739 35,718 28,799 30,886 36.58%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,152 11,152 3,942 - - - - -
Div Payout % 36.60% 31.61% 12.93% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 200,736 184,008 126,143 56,739 35,718 28,799 30,886 36.58%
NOSH 557,600 557,600 262,800 123,732 122,914 123,076 123,005 28.63%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.86% 13.28% 12.20% 10.64% 5.29% -2.93% 2.91% -
ROE 15.18% 19.17% 24.17% 35.84% 18.07% -3.89% 7.29% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.05 47.51 94.95 157.06 107.16 58.36 56.45 -3.33%
EPS 5.46 6.80 15.52 16.48 5.25 -0.91 1.83 19.97%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.48 0.46 0.2906 0.234 0.2511 6.18%
Adjusted Per Share Value based on latest NOSH - 123,732
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.37 43.72 41.18 31.97 21.74 11.85 11.46 24.33%
EPS 5.03 5.82 5.03 3.36 1.06 -0.18 0.37 54.45%
DPS 1.84 1.84 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.3312 0.3036 0.2082 0.0936 0.0589 0.0475 0.051 36.57%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.67 0.85 3.00 1.64 0.465 0.13 0.15 -
P/RPS 3.63 1.79 3.16 1.04 0.43 0.22 0.27 54.17%
P/EPS 30.56 13.43 25.86 9.95 8.86 -14.29 8.20 24.50%
EY 3.27 7.44 3.87 10.05 11.29 -7.00 12.20 -19.69%
DY 1.20 2.35 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 2.58 6.25 3.57 1.60 0.56 0.60 40.60%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 27/02/17 29/02/16 25/02/15 24/02/14 -
Price 1.35 1.16 1.59 2.45 0.45 0.145 0.18 -
P/RPS 2.93 2.44 1.67 1.56 0.42 0.25 0.32 44.61%
P/EPS 24.71 18.33 13.71 14.86 8.57 -15.93 9.84 16.57%
EY 4.05 5.45 7.30 6.73 11.67 -6.28 10.17 -14.21%
DY 1.48 1.72 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.52 3.31 5.33 1.55 0.62 0.72 31.64%

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