[JHM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -63.98%
YoY- -149.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 249,528 193,378 131,717 71,826 69,434 63,327 64,604 25.23%
PBT 38,407 25,991 9,002 -1,738 2,997 2,777 1,673 68.50%
Tax -7,974 -5,382 -2,040 -366 -976 -537 178 -
NP 30,433 20,609 6,962 -2,104 2,021 2,240 1,851 59.39%
-
NP to SH 30,485 20,331 6,452 -1,120 2,251 2,240 1,851 59.43%
-
Tax Rate 20.76% 20.71% 22.66% - 32.57% 19.34% -10.64% -
Total Cost 219,095 172,769 124,755 73,930 67,413 61,087 62,753 23.14%
-
Net Worth 126,143 56,739 35,726 29,340 30,746 28,789 26,305 29.82%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 126,143 56,739 35,726 29,340 30,746 28,789 26,305 29.82%
NOSH 262,800 123,346 122,941 125,384 122,448 123,400 122,295 13.58%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.20% 10.66% 5.29% -2.93% 2.91% 3.54% 2.87% -
ROE 24.17% 35.83% 18.06% -3.82% 7.32% 7.78% 7.04% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 94.95 156.78 107.14 57.28 56.70 51.32 52.83 10.25%
EPS 11.60 16.48 5.25 -0.89 1.84 1.82 1.51 40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.2906 0.234 0.2511 0.2333 0.2151 14.30%
Adjusted Per Share Value based on latest NOSH - 125,384
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.25 31.96 21.77 11.87 11.48 10.47 10.68 25.23%
EPS 5.04 3.36 1.07 -0.19 0.37 0.37 0.31 59.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.0938 0.0591 0.0485 0.0508 0.0476 0.0435 29.81%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.00 1.64 0.465 0.13 0.15 0.13 0.13 -
P/RPS 3.16 1.05 0.43 0.23 0.26 0.25 0.25 52.56%
P/EPS 25.86 9.95 8.86 -14.55 8.16 7.16 8.59 20.14%
EY 3.87 10.05 11.29 -6.87 12.26 13.96 11.64 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 3.57 1.60 0.56 0.60 0.56 0.60 47.72%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 -
Price 1.59 2.45 0.45 0.145 0.18 0.16 0.16 -
P/RPS 1.67 1.56 0.42 0.25 0.32 0.31 0.30 33.09%
P/EPS 13.71 14.86 8.57 -16.23 9.79 8.81 10.57 4.42%
EY 7.30 6.73 11.66 -6.16 10.21 11.35 9.46 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 5.33 1.55 0.62 0.72 0.69 0.74 28.33%

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