[JHM] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.08%
YoY- 29.27%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 45,651 25,049 16,598 15,936 14,581 17,942 11,105 26.54%
PBT 3,966 1,848 117 697 492 1,045 463 42.99%
Tax -962 -277 -23 -61 0 0 -58 59.62%
NP 3,004 1,571 94 636 492 1,045 405 39.60%
-
NP to SH 2,752 1,786 118 636 492 1,045 405 37.58%
-
Tax Rate 24.26% 14.99% 19.66% 8.75% 0.00% 0.00% 12.53% -
Total Cost 42,647 23,478 16,504 15,300 14,089 16,897 10,700 25.89%
-
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
NOSH 122,857 123,172 117,999 122,307 122,999 122,941 122,727 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.58% 6.27% 0.57% 3.99% 3.37% 5.82% 3.65% -
ROE 7.11% 5.88% 0.40% 2.18% 1.83% 4.07% 1.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.16 20.34 14.07 13.03 11.85 14.59 9.05 26.51%
EPS 2.24 1.45 0.10 0.52 0.40 0.85 0.33 37.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2467 0.2518 0.2385 0.2191 0.2086 0.1872 9.05%
Adjusted Per Share Value based on latest NOSH - 122,307
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.55 4.14 2.74 2.63 2.41 2.97 1.84 26.50%
EPS 0.45 0.30 0.02 0.11 0.08 0.17 0.07 36.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0502 0.0491 0.0482 0.0445 0.0424 0.038 9.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.465 0.15 0.195 0.125 0.15 0.125 0.35 -
P/RPS 1.25 0.74 1.39 0.96 1.27 0.86 3.87 -17.15%
P/EPS 20.76 10.34 195.00 24.04 37.50 14.71 106.06 -23.78%
EY 4.82 9.67 0.51 4.16 2.67 6.80 0.94 31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.61 0.77 0.52 0.68 0.60 1.87 -3.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 30/05/11 25/05/10 -
Price 0.72 0.185 0.255 0.175 0.13 0.18 0.16 -
P/RPS 1.94 0.91 1.81 1.34 1.10 1.23 1.77 1.53%
P/EPS 32.14 12.76 255.00 33.65 32.50 21.18 48.48 -6.61%
EY 3.11 7.84 0.39 2.97 3.08 4.72 2.06 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.75 1.01 0.73 0.59 0.86 0.85 17.94%

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