[JHM] YoY 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- 31.47%
YoY- 294.21%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 69,893 74,381 59,401 55,326 40,010 20,118 20,641 22.53%
PBT 10,748 11,207 7,698 9,078 4,207 81 1,307 42.04%
Tax -3,014 317 -671 -1,663 -1,130 -270 -795 24.85%
NP 7,734 11,524 7,027 7,415 3,077 -189 512 57.19%
-
NP to SH 7,734 11,524 7,124 7,415 1,881 163 600 53.09%
-
Tax Rate 28.04% -2.83% 8.72% 18.32% 26.86% 333.33% 60.83% -
Total Cost 62,159 62,857 52,374 47,911 36,933 20,307 20,129 20.66%
-
Net Worth 200,736 184,008 126,143 56,652 35,726 29,340 30,746 36.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,788 2,788 - - - - - -
Div Payout % 36.05% 24.19% - - - - - -
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 56,652 35,726 29,340 30,746 36.69%
NOSH 557,600 557,600 262,800 123,732 122,941 125,384 122,448 28.72%
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 11.07% 15.49% 11.83% 13.40% 7.69% -0.94% 2.48% -
ROE 3.85% 6.26% 5.65% 13.09% 5.26% 0.56% 1.95% -
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 12.53 13.34 22.60 44.85 32.54 16.05 16.86 -4.82%
EPS 1.39 2.07 2.71 6.01 1.53 0.13 0.49 18.96%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.48 0.4593 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 11.55 12.29 9.82 9.15 6.61 3.33 3.41 22.53%
EPS 1.28 1.90 1.18 1.23 0.31 0.03 0.10 52.91%
DPS 0.46 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3318 0.3042 0.2085 0.0936 0.0591 0.0485 0.0508 36.70%
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 13.32 6.37 13.27 3.66 1.43 0.81 0.89 56.95%
P/EPS 120.40 41.13 110.67 27.28 30.39 100.00 30.61 25.62%
EY 0.83 2.43 0.90 3.67 3.29 1.00 3.27 -20.42%
DY 0.30 0.59 0.00 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 10.77 8.70 7.03 5.46 1.38 0.90 1.07 46.91%
P/EPS 97.33 56.13 58.65 40.75 29.41 111.54 36.73 17.62%
EY 1.03 1.78 1.70 2.45 3.40 0.90 2.72 -14.93%
DY 0.37 0.43 0.00 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