[JHM] QoQ TTM 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- 1.82%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,335 61,243 64,604 63,404 61,296 56,080 49,243 15.78%
PBT 948 1,120 1,673 3,415 3,560 3,108 2,526 -48.00%
Tax 178 178 178 -176 -379 -472 -530 -
NP 1,126 1,298 1,851 3,239 3,181 2,636 1,996 -31.75%
-
NP to SH 1,126 1,298 1,851 3,239 3,181 2,636 1,996 -31.75%
-
Tax Rate -18.78% -15.89% -10.64% 5.15% 10.65% 15.19% 20.98% -
Total Cost 60,209 59,945 62,753 60,165 58,115 53,444 47,247 17.55%
-
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 1.84% 2.12% 2.87% 5.11% 5.19% 4.70% 4.05% -
ROE 4.05% 4.82% 7.04% 11.94% 11.96% 10.28% 8.08% -
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 49.53 49.79 52.83 51.69 49.58 45.62 39.89 15.53%
EPS 0.91 1.06 1.51 2.64 2.57 2.14 1.62 -31.94%
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 10.12 10.11 10.66 10.46 10.11 9.25 8.13 15.73%
EPS 0.19 0.21 0.31 0.53 0.52 0.43 0.33 -30.81%
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 0.24 0.30 0.25 0.23 0.28 0.27 0.38 -26.40%
P/EPS 13.20 14.21 8.59 4.54 5.44 5.83 9.28 26.50%
EY 7.58 7.04 11.64 22.00 18.38 17.15 10.78 -20.94%
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 0.26 0.26 0.30 0.23 0.26 0.39 0.35 -17.99%
P/EPS 14.30 12.32 10.57 4.54 5.05 8.40 8.66 39.74%
EY 6.99 8.12 9.46 22.00 19.79 11.91 11.55 -28.47%
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