[JHM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.38%
YoY- -33.83%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,938 15,936 16,031 15,515 17,200 14,581 14,447 6.77%
PBT 400 697 1,042 599 644 492 -924 -
Tax -20 -61 -425 -112 0 0 178 -
NP 380 636 617 487 644 492 -746 -
-
NP to SH 444 636 617 487 644 492 -746 -
-
Tax Rate 5.00% 8.75% 40.79% 18.70% 0.00% 0.00% - -
Total Cost 15,558 15,300 15,414 15,028 16,556 14,089 15,193 1.59%
-
Net Worth 29,957 29,170 28,789 27,795 27,791 26,949 26,305 9.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,957 29,170 28,789 27,795 27,791 26,949 26,305 9.06%
NOSH 123,333 122,307 123,400 121,749 123,846 122,999 122,295 0.56%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.38% 3.99% 3.85% 3.14% 3.74% 3.37% -5.16% -
ROE 1.48% 2.18% 2.14% 1.75% 2.32% 1.83% -2.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.92 13.03 12.99 12.74 13.89 11.85 11.81 6.17%
EPS 0.36 0.52 0.50 0.40 0.52 0.40 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2385 0.2333 0.2283 0.2244 0.2191 0.2151 8.44%
Adjusted Per Share Value based on latest NOSH - 121,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.63 2.63 2.65 2.56 2.84 2.41 2.38 6.89%
EPS 0.07 0.10 0.10 0.08 0.11 0.08 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0481 0.0475 0.0459 0.0459 0.0445 0.0434 9.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.145 0.125 0.13 0.14 0.12 0.15 0.13 -
P/RPS 1.12 0.96 1.00 1.10 0.86 1.27 1.10 1.20%
P/EPS 40.28 24.04 26.00 35.00 23.08 37.50 -21.31 -
EY 2.48 4.16 3.85 2.86 4.33 2.67 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.56 0.61 0.53 0.68 0.60 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 31/05/13 26/02/13 26/11/12 27/08/12 28/05/12 29/02/12 -
Price 0.195 0.175 0.16 0.13 0.13 0.13 0.16 -
P/RPS 1.51 1.34 1.23 1.02 0.94 1.10 1.35 7.76%
P/EPS 54.17 33.65 32.00 32.50 25.00 32.50 -26.23 -
EY 1.85 2.97 3.13 3.08 4.00 3.08 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.69 0.57 0.58 0.59 0.74 5.33%

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