[JHM] QoQ TTM 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- -22.11%
YoY- -72.92%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,420 64,682 63,327 61,743 61,335 61,243 64,604 -1.22%
PBT 2,738 2,982 2,777 811 948 1,120 1,673 38.91%
Tax -618 -598 -537 66 178 178 178 -
NP 2,120 2,384 2,240 877 1,126 1,298 1,851 9.47%
-
NP to SH 2,184 2,384 2,240 877 1,126 1,298 1,851 11.67%
-
Tax Rate 22.57% 20.05% 19.34% -8.14% -18.78% -15.89% -10.64% -
Total Cost 61,300 62,298 61,087 60,866 60,209 59,945 62,753 -1.55%
-
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 3.34% 3.69% 3.54% 1.42% 1.84% 2.12% 2.87% -
ROE 7.29% 8.17% 7.78% 3.16% 4.05% 4.82% 7.04% -
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 51.42 52.88 51.32 50.71 49.53 49.79 52.83 -1.78%
EPS 1.77 1.95 1.82 0.72 0.91 1.06 1.51 11.18%
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 10.47 10.67 10.45 10.19 10.12 10.11 10.66 -1.19%
EPS 0.36 0.39 0.37 0.14 0.19 0.21 0.31 10.49%
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 0.28 0.24 0.25 0.28 0.24 0.30 0.25 7.85%
P/EPS 8.19 6.41 7.16 19.44 13.20 14.21 8.59 -3.13%
EY 12.21 15.59 13.96 5.15 7.58 7.04 11.64 3.24%
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 0.38 0.33 0.31 0.26 0.26 0.26 0.30 17.08%
P/EPS 11.01 8.98 8.81 18.05 14.30 12.32 10.57 2.75%
EY 9.08 11.14 11.35 5.54 6.99 8.12 9.46 -2.69%
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