[JHM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.41%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 51,042 51,885 53,358 54,678 55,713 53,821 40,632 16.43%
PBT 5,035 5,963 6,046 6,953 6,637 8,375 7,032 -19.98%
Tax -1,404 -1,715 -1,745 -1,865 -1,810 -1,549 -1,249 8.11%
NP 3,631 4,248 4,301 5,088 4,827 6,826 5,783 -26.69%
-
NP to SH 3,631 4,248 4,301 5,088 4,827 6,826 5,783 -26.69%
-
Tax Rate 27.88% 28.76% 28.86% 26.82% 27.27% 18.50% 17.76% -
Total Cost 47,411 47,637 49,057 49,590 50,886 46,995 34,849 22.80%
-
Net Worth 24,897 25,888 24,741 23,912 0 0 20,494 13.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,840 - - 819 819 819 819 71.62%
Div Payout % 50.69% - - 16.11% 16.98% 12.01% 14.18% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 24,897 25,888 24,741 23,912 0 0 20,494 13.86%
NOSH 122,708 123,749 122,968 122,815 85,531 82,125 81,979 30.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.11% 8.19% 8.06% 9.31% 8.66% 12.68% 14.23% -
ROE 14.58% 16.41% 17.38% 21.28% 0.00% 0.00% 28.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.60 41.93 43.39 44.52 65.14 65.53 49.56 -11.02%
EPS 2.96 3.43 3.50 4.14 5.64 8.31 7.05 -43.95%
DPS 1.50 0.00 0.00 0.67 0.96 1.00 1.00 31.06%
NAPS 0.2029 0.2092 0.2012 0.1947 0.00 0.00 0.25 -13.00%
Adjusted Per Share Value based on latest NOSH - 122,815
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.42 8.56 8.80 9.02 9.19 8.88 6.70 16.47%
EPS 0.60 0.70 0.71 0.84 0.80 1.13 0.95 -26.40%
DPS 0.30 0.00 0.00 0.14 0.14 0.14 0.14 66.28%
NAPS 0.0411 0.0427 0.0408 0.0395 0.00 0.00 0.0338 13.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.44 0.49 0.51 0.56 0.80 0.62 -
P/RPS 0.99 1.05 1.13 1.15 0.86 1.22 1.25 -14.41%
P/EPS 13.86 12.82 14.01 12.31 9.92 9.63 8.79 35.50%
EY 7.22 7.80 7.14 8.12 10.08 10.39 11.38 -26.18%
DY 3.66 0.00 0.00 1.31 1.71 1.25 1.61 72.97%
P/NAPS 2.02 2.10 2.44 2.62 0.00 0.00 2.48 -12.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 25/02/08 26/11/07 20/08/07 29/05/07 - -
Price 0.40 0.45 0.47 0.50 0.55 0.89 0.00 -
P/RPS 0.96 1.07 1.08 1.12 0.84 1.36 0.00 -
P/EPS 13.52 13.11 13.44 12.07 9.75 10.71 0.00 -
EY 7.40 7.63 7.44 8.29 10.26 9.34 0.00 -
DY 3.75 0.00 0.00 1.33 1.74 1.12 0.00 -
P/NAPS 1.97 2.15 2.34 2.57 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