[JHM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.97%
YoY- 91.8%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,562 58,324 64,604 66,876 70,100 71,768 49,243 18.56%
PBT 2,272 1,968 1,673 3,462 3,722 4,180 2,526 -6.82%
Tax 0 0 178 0 0 0 -530 -
NP 2,272 1,968 1,851 3,462 3,722 4,180 1,996 9.02%
-
NP to SH 2,272 1,968 1,851 3,462 3,722 4,180 1,996 9.02%
-
Tax Rate 0.00% 0.00% -10.64% 0.00% 0.00% 0.00% 20.98% -
Total Cost 61,290 56,356 62,753 63,413 66,378 67,588 47,247 18.96%
-
Net Worth 27,708 26,949 26,543 27,225 26,522 25,645 24,654 8.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 27,708 26,949 26,543 27,225 26,522 25,645 24,654 8.10%
NOSH 123,478 122,999 123,400 123,080 123,245 122,941 123,209 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.57% 3.37% 2.87% 5.18% 5.31% 5.82% 4.05% -
ROE 8.20% 7.30% 6.97% 12.72% 14.03% 16.30% 8.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.48 47.42 52.35 54.34 56.88 58.38 39.97 18.39%
EPS 1.84 1.60 1.50 2.81 3.02 3.40 1.62 8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.2191 0.2151 0.2212 0.2152 0.2086 0.2001 7.94%
Adjusted Per Share Value based on latest NOSH - 122,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.49 9.62 10.66 11.04 11.57 11.84 8.13 18.53%
EPS 0.37 0.32 0.31 0.57 0.61 0.69 0.33 7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0445 0.0438 0.0449 0.0438 0.0423 0.0407 8.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.15 0.13 0.12 0.14 0.125 0.15 -
P/RPS 0.23 0.32 0.25 0.22 0.25 0.21 0.38 -28.46%
P/EPS 6.52 9.38 8.67 4.27 4.64 3.68 9.26 -20.87%
EY 15.33 10.67 11.54 23.44 21.57 27.20 10.80 26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.60 0.54 0.65 0.60 0.75 -20.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 29/02/12 29/11/11 26/08/11 30/05/11 25/02/11 -
Price 0.13 0.13 0.16 0.12 0.13 0.18 0.14 -
P/RPS 0.25 0.27 0.31 0.22 0.23 0.31 0.35 -20.11%
P/EPS 7.07 8.12 10.67 4.27 4.30 5.29 8.64 -12.52%
EY 14.15 12.31 9.38 23.44 23.23 18.89 11.57 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.74 0.54 0.60 0.86 0.70 -11.79%

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