[JHM] QoQ Cumulative 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- 38.02%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 48,793 31,874 15,936 63,327 47,296 31,781 14,581 123.56%
PBT 1,690 1,097 697 2,777 1,735 1,136 492 127.48%
Tax -181 -81 -61 -537 -112 0 0 -
NP 1,509 1,016 636 2,240 1,623 1,136 492 110.95%
-
NP to SH 1,651 1,080 636 2,240 1,623 1,136 492 123.97%
-
Tax Rate 10.71% 7.38% 8.75% 19.34% 6.46% 0.00% 0.00% -
Total Cost 47,284 30,858 15,300 61,087 45,673 30,645 14,089 123.99%
-
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 5.43% 3.62% 2.18% 7.80% 5.78% 4.10% 1.83% -
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 39.60 25.97 13.03 51.45 38.47 25.74 11.85 123.35%
EPS 1.34 0.88 0.52 1.82 1.32 0.92 0.40 123.72%
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 8.05 5.26 2.63 10.45 7.80 5.24 2.41 123.28%
EPS 0.27 0.18 0.10 0.37 0.27 0.19 0.08 124.83%
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 0.39 0.56 0.96 0.25 0.36 0.47 1.27 -54.45%
P/EPS 11.57 16.48 24.04 7.14 10.61 13.04 37.50 -54.30%
EY 8.65 6.07 4.16 14.00 9.43 7.67 2.67 118.78%
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 0.47 0.75 1.34 0.31 0.34 0.51 1.10 -43.24%
P/EPS 13.81 22.16 33.65 8.79 9.85 14.13 32.50 -43.44%
EY 7.24 4.51 2.97 11.38 10.15 7.08 3.08 76.69%
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