[JHM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.51%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 65,057 63,748 63,744 63,327 63,061 63,562 58,324 7.54%
PBT 2,253 2,194 2,788 2,777 2,313 2,272 1,968 9.42%
Tax -241 -162 -244 -537 -149 0 0 -
NP 2,012 2,032 2,544 2,240 2,164 2,272 1,968 1.48%
-
NP to SH 2,201 2,160 2,544 2,240 2,164 2,272 1,968 7.73%
-
Tax Rate 10.70% 7.38% 8.75% 19.34% 6.44% 0.00% 0.00% -
Total Cost 63,045 61,716 61,200 61,087 60,897 61,290 56,356 7.75%
-
Net Worth 30,420 29,810 29,170 28,713 28,070 27,708 26,949 8.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 30,420 29,810 29,170 28,713 28,070 27,708 26,949 8.40%
NOSH 123,208 122,727 122,307 123,076 122,954 123,478 122,999 0.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.09% 3.19% 3.99% 3.54% 3.43% 3.57% 3.37% -
ROE 7.24% 7.25% 8.72% 7.80% 7.71% 8.20% 7.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.80 51.94 52.12 51.45 51.29 51.48 47.42 7.42%
EPS 1.79 1.76 2.08 1.82 1.76 1.84 1.60 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.2429 0.2385 0.2333 0.2283 0.2244 0.2191 8.28%
Adjusted Per Share Value based on latest NOSH - 123,400
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.74 10.52 10.52 10.45 10.41 10.49 9.62 7.61%
EPS 0.36 0.36 0.42 0.37 0.36 0.37 0.32 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0492 0.0481 0.0474 0.0463 0.0457 0.0445 8.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.145 0.125 0.13 0.14 0.12 0.15 -
P/RPS 0.29 0.28 0.24 0.25 0.27 0.23 0.32 -6.34%
P/EPS 8.68 8.24 6.01 7.14 7.95 6.52 9.38 -5.03%
EY 11.53 12.14 16.64 14.00 12.57 15.33 10.67 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.52 0.56 0.61 0.53 0.68 -4.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 31/05/13 26/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.185 0.195 0.175 0.16 0.13 0.13 0.13 -
P/RPS 0.35 0.38 0.34 0.31 0.25 0.25 0.27 18.86%
P/EPS 10.35 11.08 8.41 8.79 7.39 7.07 8.12 17.54%
EY 9.66 9.03 11.89 11.38 13.54 14.15 12.31 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.73 0.69 0.57 0.58 0.59 17.33%

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