[JHM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.75%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 193,378 131,717 71,826 69,434 63,327 64,604 49,243 25.57%
PBT 25,991 9,002 -1,738 2,997 2,777 1,673 2,526 47.42%
Tax -5,382 -2,040 -366 -976 -537 178 -530 47.10%
NP 20,609 6,962 -2,104 2,021 2,240 1,851 1,996 47.51%
-
NP to SH 20,331 6,452 -1,120 2,251 2,240 1,851 1,996 47.17%
-
Tax Rate 20.71% 22.66% - 32.57% 19.34% -10.64% 20.98% -
Total Cost 172,769 124,755 73,930 67,413 61,087 62,753 47,247 24.09%
-
Net Worth 56,739 35,726 29,340 30,746 28,789 26,305 24,704 14.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,739 35,726 29,340 30,746 28,789 26,305 24,704 14.84%
NOSH 123,346 122,941 125,384 122,448 123,400 122,295 123,461 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.66% 5.29% -2.93% 2.91% 3.54% 2.87% 4.05% -
ROE 35.83% 18.06% -3.82% 7.32% 7.78% 7.04% 8.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.78 107.14 57.28 56.70 51.32 52.83 39.89 25.59%
EPS 16.48 5.25 -0.89 1.84 1.82 1.51 1.62 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.2906 0.234 0.2511 0.2333 0.2151 0.2001 14.86%
Adjusted Per Share Value based on latest NOSH - 122,448
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.96 21.77 11.87 11.48 10.47 10.68 8.14 25.57%
EPS 3.36 1.07 -0.19 0.37 0.37 0.31 0.33 47.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0591 0.0485 0.0508 0.0476 0.0435 0.0408 14.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.64 0.465 0.13 0.15 0.13 0.13 0.15 -
P/RPS 1.05 0.43 0.23 0.26 0.25 0.25 0.38 18.44%
P/EPS 9.95 8.86 -14.55 8.16 7.16 8.59 9.28 1.16%
EY 10.05 11.29 -6.87 12.26 13.96 11.64 10.78 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.60 0.56 0.60 0.56 0.60 0.75 29.66%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 -
Price 2.45 0.45 0.145 0.18 0.16 0.16 0.14 -
P/RPS 1.56 0.42 0.25 0.32 0.31 0.30 0.35 28.25%
P/EPS 14.86 8.57 -16.23 9.79 8.81 10.57 8.66 9.40%
EY 6.73 11.66 -6.16 10.21 11.35 9.46 11.55 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 1.55 0.62 0.72 0.69 0.74 0.70 40.21%

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