[JHM] YoY TTM 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- 3.85%
YoY- 158.61%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 178,062 111,825 72,349 64,824 61,743 63,404 48,267 24.27%
PBT 21,120 4,876 -512 2,732 811 3,415 3,106 37.60%
Tax -4,849 -1,180 -891 -606 66 -176 -376 53.07%
NP 16,271 3,696 -1,403 2,126 877 3,239 2,730 34.61%
-
NP to SH 14,797 4,734 -683 2,268 877 3,239 2,730 32.50%
-
Tax Rate 22.96% 24.20% - 22.18% -8.14% 5.15% 12.11% -
Total Cost 161,791 108,129 73,752 62,698 60,866 60,165 45,537 23.50%
-
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 9.14% 3.31% -1.94% 3.28% 1.42% 5.11% 5.66% -
ROE 29.63% 14.54% -2.37% 7.40% 3.16% 11.94% 11.36% -
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 144.57 91.22 59.05 52.22 50.71 51.69 39.15 24.30%
EPS 12.01 3.86 -0.56 1.83 0.72 2.64 2.21 32.56%
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 29.38 18.45 11.94 10.70 10.19 10.46 7.96 24.29%
EPS 2.44 0.78 -0.11 0.37 0.14 0.53 0.45 32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0537 0.0476 0.0506 0.0459 0.0448 0.0396 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 0.89 0.42 0.35 0.30 0.28 0.23 0.46 11.61%
P/EPS 10.65 9.97 -36.78 8.48 19.44 4.54 8.13 4.59%
EY 9.39 10.03 -2.72 11.79 5.15 22.00 12.30 -4.39%
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 1.00 0.45 0.28 0.35 0.26 0.23 0.41 16.00%
P/EPS 12.07 10.75 -29.60 10.13 18.05 4.54 7.22 8.93%
EY 8.29 9.30 -3.38 9.88 5.54 22.00 13.84 -8.18%
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