[JHM] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.2%
YoY- 437.41%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 63,414 63,815 47,328 31,962 18,842 15,938 17,200 24.27%
PBT 10,767 10,484 5,896 2,102 -611 400 644 59.87%
Tax -2,338 -2,506 -1,346 -473 -73 -20 0 -
NP 8,429 7,978 4,550 1,629 -684 380 644 53.48%
-
NP to SH 8,429 7,930 4,524 1,461 -433 444 644 53.48%
-
Tax Rate 21.71% 23.90% 22.83% 22.50% - 5.00% 0.00% -
Total Cost 54,985 55,837 42,778 30,333 19,526 15,558 16,556 22.13%
-
Net Worth 167,280 41,230 43,211 31,921 30,470 29,957 27,791 34.85%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,788 - - - - - - -
Div Payout % 33.08% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,280 41,230 43,211 31,921 30,470 29,957 27,791 34.85%
NOSH 557,600 137,435 122,934 122,773 123,714 123,333 123,846 28.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.29% 12.50% 9.61% 5.10% -3.63% 2.38% 3.74% -
ROE 5.04% 19.23% 10.47% 4.58% -1.42% 1.48% 2.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.37 46.43 38.50 26.03 15.23 12.92 13.89 -3.27%
EPS 1.51 5.77 3.68 1.19 -0.35 0.36 0.52 19.43%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.3515 0.26 0.2463 0.2429 0.2244 4.95%
Adjusted Per Share Value based on latest NOSH - 122,773
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.48 10.55 7.82 5.28 3.11 2.63 2.84 24.29%
EPS 1.39 1.31 0.75 0.24 -0.07 0.07 0.11 52.58%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.0682 0.0714 0.0528 0.0504 0.0495 0.0459 34.87%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.03 2.70 0.985 0.33 0.235 0.145 0.12 -
P/RPS 9.06 5.81 2.56 1.27 1.54 1.12 0.86 48.03%
P/EPS 68.14 46.79 26.77 27.73 -67.14 40.28 23.08 19.76%
EY 1.47 2.14 3.74 3.61 -1.49 2.48 4.33 -16.47%
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 9.00 2.80 1.27 0.95 0.60 0.53 36.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 30/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 1.28 3.20 1.45 0.375 0.22 0.195 0.13 -
P/RPS 11.26 6.89 3.77 1.44 1.44 1.51 0.94 51.23%
P/EPS 84.68 55.46 39.40 31.51 -62.86 54.17 25.00 22.53%
EY 1.18 1.80 2.54 3.17 -1.59 1.85 4.00 -18.40%
DY 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 10.67 4.13 1.44 0.89 0.80 0.58 39.45%

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