[JHM] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 41.18%
YoY- 212.57%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 261,280 249,948 245,453 178,062 111,825 72,349 64,824 26.13%
PBT 40,109 38,248 39,787 21,120 4,876 -512 2,732 56.44%
Tax -5,853 -7,575 -8,966 -4,849 -1,180 -891 -606 45.90%
NP 34,256 30,673 30,821 16,271 3,696 -1,403 2,126 58.89%
-
NP to SH 34,256 30,881 30,776 14,797 4,734 -683 2,268 57.19%
-
Tax Rate 14.59% 19.80% 22.53% 22.96% 24.20% - 22.18% -
Total Cost 227,024 219,275 214,632 161,791 108,129 73,752 62,698 23.90%
-
Net Worth 195,159 172,856 117,709 49,943 32,560 28,856 30,647 36.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 11,152 6,906 - - - - - -
Div Payout % 32.55% 22.36% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 195,159 172,856 117,709 49,943 32,560 28,856 30,647 36.12%
NOSH 557,600 557,600 262,800 123,165 122,592 122,531 124,130 28.43%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.11% 12.27% 12.56% 9.14% 3.31% -1.94% 3.28% -
ROE 17.55% 17.87% 26.15% 29.63% 14.54% -2.37% 7.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.86 44.83 95.92 144.57 91.22 59.05 52.22 -1.78%
EPS 6.14 5.54 12.03 12.01 3.86 -0.56 1.83 22.34%
DPS 2.00 1.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.31 0.46 0.4055 0.2656 0.2355 0.2469 5.98%
Adjusted Per Share Value based on latest NOSH - 123,165
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.19 41.32 40.57 29.43 18.48 11.96 10.72 26.13%
EPS 5.66 5.10 5.09 2.45 0.78 -0.11 0.37 57.52%
DPS 1.84 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 0.2857 0.1946 0.0826 0.0538 0.0477 0.0507 36.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.23 1.38 3.02 1.28 0.385 0.205 0.155 -
P/RPS 2.62 3.08 3.15 0.89 0.42 0.35 0.30 43.48%
P/EPS 20.02 24.92 25.11 10.65 9.97 -36.78 8.48 15.38%
EY 4.99 4.01 3.98 9.39 10.03 -2.72 11.79 -13.34%
DY 1.63 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 4.45 6.57 3.16 1.45 0.87 0.63 33.12%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 30/11/17 24/11/16 30/11/15 28/11/14 25/11/13 -
Price 1.32 1.16 2.93 1.45 0.415 0.165 0.185 -
P/RPS 2.82 2.59 3.05 1.00 0.45 0.28 0.35 41.56%
P/EPS 21.49 20.95 24.36 12.07 10.75 -29.60 10.13 13.34%
EY 4.65 4.77 4.10 8.29 9.30 -3.38 9.88 -11.79%
DY 1.52 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.74 6.37 3.58 1.56 0.70 0.75 30.86%

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