[JHM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 69.81%
YoY- -4.93%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 92,979 57,011 35,440 31,874 31,781 35,050 22,997 26.19%
PBT 9,862 3,950 -494 1,097 1,136 1,861 827 51.09%
Tax -2,308 -750 -96 -81 0 0 -151 57.46%
NP 7,554 3,200 -590 1,016 1,136 1,861 676 49.46%
-
NP to SH 7,276 3,248 -315 1,080 1,136 1,861 676 48.53%
-
Tax Rate 23.40% 18.99% - 7.38% 0.00% 0.00% 18.26% -
Total Cost 85,425 53,811 36,030 30,858 30,645 33,189 22,321 25.04%
-
Net Worth 43,201 31,987 29,840 29,810 27,708 26,522 23,278 10.84%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,201 31,987 29,840 29,810 27,708 26,522 23,278 10.84%
NOSH 122,905 123,030 121,153 122,727 123,478 123,245 122,909 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.12% 5.61% -1.66% 3.19% 3.57% 5.31% 2.94% -
ROE 16.84% 10.15% -1.06% 3.62% 4.10% 7.02% 2.90% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.65 46.34 29.25 25.97 25.74 28.44 18.71 26.19%
EPS 5.92 2.64 -0.26 0.88 0.92 1.51 0.55 48.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.26 0.2463 0.2429 0.2244 0.2152 0.1894 10.84%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.34 9.41 5.85 5.26 5.24 5.78 3.79 26.21%
EPS 1.20 0.54 -0.05 0.18 0.19 0.31 0.11 48.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0528 0.0492 0.0492 0.0457 0.0438 0.0384 10.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.985 0.33 0.235 0.145 0.12 0.14 0.17 -
P/RPS 1.30 0.71 0.80 0.56 0.47 0.49 0.91 6.11%
P/EPS 16.64 12.50 -90.38 16.48 13.04 9.27 30.91 -9.79%
EY 6.01 8.00 -1.11 6.07 7.67 10.79 3.24 10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.27 0.95 0.60 0.53 0.65 0.90 20.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 23/08/10 -
Price 1.45 0.375 0.22 0.195 0.13 0.13 0.18 -
P/RPS 1.92 0.81 0.75 0.75 0.51 0.46 0.96 12.23%
P/EPS 24.49 14.20 -84.62 22.16 14.13 8.61 32.73 -4.71%
EY 4.08 7.04 -1.18 4.51 7.08 11.62 3.06 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 1.44 0.89 0.80 0.58 0.60 0.95 27.72%

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