[JHM] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 41.29%
YoY- 329.2%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 267,948 240,246 229,556 167,685 93,397 73,000 63,420 27.13%
PBT 44,174 35,579 36,986 14,914 2,706 1,406 2,738 58.92%
Tax -7,440 -6,873 -8,185 -3,598 -1,020 -991 -618 51.36%
NP 36,734 28,706 28,801 11,316 1,686 415 2,120 60.82%
-
NP to SH 36,734 28,876 28,794 10,481 2,442 856 2,184 60.03%
-
Tax Rate 16.84% 19.32% 22.13% 24.12% 37.69% 70.48% 22.57% -
Total Cost 231,214 211,540 200,755 156,369 91,711 72,585 61,300 24.75%
-
Net Worth 189,584 167,280 41,230 43,211 31,921 30,470 29,957 35.98%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,152 4,118 - - - - - -
Div Payout % 30.36% 14.26% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 189,584 167,280 41,230 43,211 31,921 30,470 29,957 35.98%
NOSH 557,600 557,600 137,435 122,934 122,773 123,714 123,333 28.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.71% 11.95% 12.55% 6.75% 1.81% 0.57% 3.34% -
ROE 19.38% 17.26% 69.84% 24.26% 7.65% 2.81% 7.29% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.05 43.09 167.03 136.40 76.07 59.01 51.42 -1.12%
EPS 6.59 5.18 20.95 8.53 1.99 0.69 1.77 24.48%
DPS 2.00 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.30 0.30 0.3515 0.26 0.2463 0.2429 5.76%
Adjusted Per Share Value based on latest NOSH - 122,934
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.22 39.64 37.88 27.67 15.41 12.05 10.47 27.12%
EPS 6.06 4.77 4.75 1.73 0.40 0.14 0.36 60.05%
DPS 1.84 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.276 0.068 0.0713 0.0527 0.0503 0.0494 35.99%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.26 1.03 2.70 0.985 0.33 0.235 0.145 -
P/RPS 2.62 2.39 1.62 0.72 0.43 0.40 0.28 45.13%
P/EPS 19.13 19.89 12.89 11.55 16.59 33.96 8.19 15.18%
EY 5.23 5.03 7.76 8.66 6.03 2.94 12.21 -13.17%
DY 1.59 0.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.43 9.00 2.80 1.27 0.95 0.60 35.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 23/08/18 30/08/17 29/08/16 24/08/15 25/08/14 26/08/13 -
Price 1.18 1.28 3.20 1.45 0.375 0.22 0.195 -
P/RPS 2.46 2.97 1.92 1.06 0.49 0.37 0.38 36.49%
P/EPS 17.91 24.72 15.27 17.01 18.85 31.80 11.01 8.44%
EY 5.58 4.05 6.55 5.88 5.30 3.15 9.08 -7.79%
DY 1.69 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.27 10.67 4.13 1.44 0.89 0.80 27.69%

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