[JHM] QoQ Annualized Quarter 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- 13.57%
YoY- 29.27%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 69,434 65,057 63,748 63,744 63,327 63,061 63,562 6.05%
PBT 2,997 2,253 2,194 2,788 2,777 2,313 2,272 20.21%
Tax -976 -241 -162 -244 -537 -149 0 -
NP 2,021 2,012 2,032 2,544 2,240 2,164 2,272 -7.48%
-
NP to SH 2,251 2,201 2,160 2,544 2,240 2,164 2,272 -0.61%
-
Tax Rate 32.57% 10.70% 7.38% 8.75% 19.34% 6.44% 0.00% -
Total Cost 67,413 63,045 61,716 61,200 61,087 60,897 61,290 6.53%
-
Net Worth 30,886 30,420 29,810 29,170 28,713 28,070 27,708 7.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,886 30,420 29,810 29,170 28,713 28,070 27,708 7.48%
NOSH 123,005 123,208 122,727 122,307 123,076 122,954 123,478 -0.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.91% 3.09% 3.19% 3.99% 3.54% 3.43% 3.57% -
ROE 7.29% 7.24% 7.25% 8.72% 7.80% 7.71% 8.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.45 52.80 51.94 52.12 51.45 51.29 51.48 6.31%
EPS 1.83 1.79 1.76 2.08 1.82 1.76 1.84 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2469 0.2429 0.2385 0.2333 0.2283 0.2244 7.76%
Adjusted Per Share Value based on latest NOSH - 122,307
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.46 10.74 10.52 10.52 10.45 10.41 10.49 6.05%
EPS 0.37 0.36 0.36 0.42 0.37 0.36 0.37 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0502 0.0492 0.0481 0.0474 0.0463 0.0457 7.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.155 0.145 0.125 0.13 0.14 0.12 -
P/RPS 0.27 0.29 0.28 0.24 0.25 0.27 0.23 11.24%
P/EPS 8.20 8.68 8.24 6.01 7.14 7.95 6.52 16.46%
EY 12.20 11.53 12.14 16.64 14.00 12.57 15.33 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.52 0.56 0.61 0.53 8.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 31/05/13 26/02/13 26/11/12 27/08/12 -
Price 0.18 0.185 0.195 0.175 0.16 0.13 0.13 -
P/RPS 0.32 0.35 0.38 0.34 0.31 0.25 0.25 17.83%
P/EPS 9.84 10.35 11.08 8.41 8.79 7.39 7.07 24.58%
EY 10.17 9.66 9.03 11.89 11.38 13.54 14.15 -19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.80 0.73 0.69 0.57 0.58 15.46%

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