[JHM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -29.29%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 51,885 53,358 54,678 55,713 53,821 40,632 25,971 58.55%
PBT 5,963 6,046 6,953 6,637 8,375 7,032 4,851 14.73%
Tax -1,715 -1,745 -1,865 -1,810 -1,549 -1,249 -642 92.40%
NP 4,248 4,301 5,088 4,827 6,826 5,783 4,209 0.61%
-
NP to SH 4,248 4,301 5,088 4,827 6,826 5,783 4,209 0.61%
-
Tax Rate 28.76% 28.86% 26.82% 27.27% 18.50% 17.76% 13.23% -
Total Cost 47,637 49,057 49,590 50,886 46,995 34,849 21,762 68.50%
-
Net Worth 25,888 24,741 23,912 0 0 20,494 19,586 20.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 819 819 819 819 - -
Div Payout % - - 16.11% 16.98% 12.01% 14.18% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 25,888 24,741 23,912 0 0 20,494 19,586 20.41%
NOSH 123,749 122,968 122,815 85,531 82,125 81,979 82,295 31.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.19% 8.06% 9.31% 8.66% 12.68% 14.23% 16.21% -
ROE 16.41% 17.38% 21.28% 0.00% 0.00% 28.22% 21.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.93 43.39 44.52 65.14 65.53 49.56 31.56 20.83%
EPS 3.43 3.50 4.14 5.64 8.31 7.05 5.11 -23.31%
DPS 0.00 0.00 0.67 0.96 1.00 1.00 0.00 -
NAPS 0.2092 0.2012 0.1947 0.00 0.00 0.25 0.238 -8.23%
Adjusted Per Share Value based on latest NOSH - 85,531
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.56 8.80 9.02 9.19 8.88 6.70 4.29 58.42%
EPS 0.70 0.71 0.84 0.80 1.13 0.95 0.69 0.96%
DPS 0.00 0.00 0.14 0.14 0.14 0.14 0.00 -
NAPS 0.0427 0.0408 0.0395 0.00 0.00 0.0338 0.0323 20.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.49 0.51 0.56 0.80 0.62 0.47 -
P/RPS 1.05 1.13 1.15 0.86 1.22 1.25 1.49 -20.79%
P/EPS 12.82 14.01 12.31 9.92 9.63 8.79 9.19 24.82%
EY 7.80 7.14 8.12 10.08 10.39 11.38 10.88 -19.88%
DY 0.00 0.00 1.31 1.71 1.25 1.61 0.00 -
P/NAPS 2.10 2.44 2.62 0.00 0.00 2.48 1.97 4.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 26/11/07 20/08/07 29/05/07 - - -
Price 0.45 0.47 0.50 0.55 0.89 0.00 0.00 -
P/RPS 1.07 1.08 1.12 0.84 1.36 0.00 0.00 -
P/EPS 13.11 13.44 12.07 9.75 10.71 0.00 0.00 -
EY 7.63 7.44 8.29 10.26 9.34 0.00 0.00 -
DY 0.00 0.00 1.33 1.74 1.12 0.00 0.00 -
P/NAPS 2.15 2.34 2.57 0.00 0.00 0.00 0.00 -

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