[JHM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.43%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,319 80,277 70,096 64,682 61,243 56,080 38,524 25.72%
PBT 11,120 -7 2,417 2,982 1,120 3,108 1,773 35.76%
Tax -2,725 -620 -938 -598 178 -472 -80 79.94%
NP 8,395 -627 1,479 2,384 1,298 2,636 1,693 30.55%
-
NP to SH 7,418 548 1,733 2,384 1,298 2,636 1,693 27.89%
-
Tax Rate 24.51% - 38.81% 20.05% -15.89% 15.19% 4.51% -
Total Cost 143,924 80,904 68,617 62,298 59,945 53,444 36,831 25.47%
-
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 38,699 30,386 29,712 29,170 26,949 25,645 22,974 9.07%
NOSH 122,857 123,172 117,999 122,307 122,999 122,941 122,727 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.51% -0.78% 2.11% 3.69% 2.12% 4.70% 4.39% -
ROE 19.17% 1.80% 5.83% 8.17% 4.82% 10.28% 7.37% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.98 65.17 59.40 52.88 49.79 45.62 31.39 25.70%
EPS 6.04 0.44 1.47 1.95 1.06 2.14 1.38 27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2467 0.2518 0.2385 0.2191 0.2086 0.1872 9.05%
Adjusted Per Share Value based on latest NOSH - 122,307
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.18 13.27 11.59 10.69 10.12 9.27 6.37 25.71%
EPS 1.23 0.09 0.29 0.39 0.21 0.44 0.28 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0502 0.0491 0.0482 0.0445 0.0424 0.038 9.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.465 0.15 0.195 0.125 0.15 0.125 0.35 -
P/RPS 0.38 0.23 0.33 0.24 0.30 0.27 1.12 -16.47%
P/EPS 7.70 33.72 13.28 6.41 14.21 5.83 25.37 -18.00%
EY 12.98 2.97 7.53 15.59 7.04 17.15 3.94 21.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.61 0.77 0.52 0.68 0.60 1.87 -3.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 26/05/14 31/05/13 28/05/12 30/05/11 25/05/10 -
Price 0.72 0.185 0.255 0.175 0.13 0.18 0.16 -
P/RPS 0.58 0.28 0.43 0.33 0.26 0.39 0.51 2.16%
P/EPS 11.92 41.58 17.36 8.98 12.32 8.40 11.60 0.45%
EY 8.39 2.40 5.76 11.14 8.12 11.91 8.62 -0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.75 1.01 0.73 0.59 0.86 0.85 17.94%

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