[JHM] QoQ 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- -9.8%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 17,200 14,581 14,447 15,107 17,108 17,942 13,247 19.03%
PBT 644 492 -924 736 816 1,045 818 -14.75%
Tax 0 0 178 0 0 0 -176 -
NP 644 492 -746 736 816 1,045 642 0.20%
-
NP to SH 644 492 -746 736 816 1,045 642 0.20%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 21.52% -
Total Cost 16,556 14,089 15,193 14,371 16,292 16,897 12,605 19.95%
-
Net Worth 27,791 26,949 26,305 27,133 26,606 25,645 24,704 8.17%
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 27,791 26,949 26,305 27,133 26,606 25,645 24,704 8.17%
NOSH 123,846 122,999 122,295 122,666 123,636 122,941 123,461 0.20%
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 3.74% 3.37% -5.16% 4.87% 4.77% 5.82% 4.85% -
ROE 2.32% 1.83% -2.84% 2.71% 3.07% 4.07% 2.60% -
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 13.89 11.85 11.81 12.32 13.84 14.59 10.73 18.79%
EPS 0.52 0.40 -0.61 0.60 0.66 0.85 0.52 0.00%
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 2.84 2.41 2.38 2.49 2.82 2.96 2.19 18.93%
EPS 0.11 0.08 -0.12 0.12 0.13 0.17 0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0445 0.0434 0.0448 0.0439 0.0423 0.0408 8.17%
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 0.86 1.27 1.10 0.97 1.01 0.86 1.40 -27.75%
P/EPS 23.08 37.50 -21.31 20.00 21.21 14.71 28.85 -13.83%
EY 4.33 2.67 -4.69 5.00 4.71 6.80 3.47 15.92%
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 0.94 1.10 1.35 0.97 0.94 1.23 1.30 -19.45%
P/EPS 25.00 32.50 -26.23 20.00 19.70 21.18 26.92 -4.81%
EY 4.00 3.08 -3.81 5.00 5.08 4.72 3.71 5.15%
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