[JHM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.6%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 45,073 34,696 16,268 16,919 15,515 15,107 12,999 23.00%
PBT 7,051 845 -1,325 593 599 736 881 41.38%
Tax -1,411 -160 0 -100 -112 0 -203 38.10%
NP 5,640 685 -1,325 493 487 736 678 42.29%
-
NP to SH 5,640 1,324 -968 571 487 736 678 42.29%
-
Tax Rate 20.01% 18.93% - 16.86% 18.70% 0.00% 23.04% -
Total Cost 39,433 34,011 17,593 16,426 15,028 14,371 12,321 21.37%
-
Net Worth 49,943 32,560 28,856 30,647 27,795 27,133 24,025 12.95%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 49,943 32,560 28,856 30,647 27,795 27,133 24,025 12.95%
NOSH 123,165 122,592 122,531 124,130 121,749 122,666 123,272 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.51% 1.97% -8.14% 2.91% 3.14% 4.87% 5.22% -
ROE 11.29% 4.07% -3.35% 1.86% 1.75% 2.71% 2.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.60 28.30 13.28 13.63 12.74 12.32 10.54 23.03%
EPS 4.58 1.08 -0.79 0.46 0.40 0.60 0.55 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.2656 0.2355 0.2469 0.2283 0.2212 0.1949 12.97%
Adjusted Per Share Value based on latest NOSH - 124,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.45 5.74 2.69 2.80 2.56 2.50 2.15 22.99%
EPS 0.93 0.22 -0.16 0.09 0.08 0.12 0.11 42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0538 0.0477 0.0507 0.0459 0.0449 0.0397 12.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 0.385 0.205 0.155 0.14 0.12 0.18 -
P/RPS 3.50 1.36 1.54 1.14 1.10 0.97 1.71 12.66%
P/EPS 27.95 35.65 -25.95 33.70 35.00 20.00 32.73 -2.59%
EY 3.58 2.81 -3.85 2.97 2.86 5.00 3.06 2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.45 0.87 0.63 0.61 0.54 0.92 22.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 28/11/14 25/11/13 26/11/12 29/11/11 25/11/10 -
Price 1.45 0.415 0.165 0.185 0.13 0.12 0.16 -
P/RPS 3.96 1.47 1.24 1.36 1.02 0.97 1.52 17.28%
P/EPS 31.67 38.43 -20.89 40.22 32.50 20.00 29.09 1.42%
EY 3.16 2.60 -4.79 2.49 3.08 5.00 3.44 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 1.56 0.70 0.75 0.57 0.54 0.82 27.81%

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