[JHM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 54,678 55,713 53,821 40,632 25,971 10,860 0 -
PBT 6,953 6,637 8,375 7,032 4,851 3,459 0 -
Tax -1,865 -1,810 -1,549 -1,249 -642 -254 0 -
NP 5,088 4,827 6,826 5,783 4,209 3,205 0 -
-
NP to SH 5,088 4,827 6,826 5,783 4,209 3,205 0 -
-
Tax Rate 26.82% 27.27% 18.50% 17.76% 13.23% 7.34% - -
Total Cost 49,590 50,886 46,995 34,849 21,762 7,655 0 -
-
Net Worth 23,912 0 0 20,494 19,586 13,024 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 819 819 819 819 - - - -
Div Payout % 16.11% 16.98% 12.01% 14.18% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 23,912 0 0 20,494 19,586 13,024 0 -
NOSH 122,815 85,531 82,125 81,979 82,295 53,775 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.31% 8.66% 12.68% 14.23% 16.21% 29.51% 0.00% -
ROE 21.28% 0.00% 0.00% 28.22% 21.49% 24.61% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.52 65.14 65.53 49.56 31.56 20.20 0.00 -
EPS 4.14 5.64 8.31 7.05 5.11 5.96 0.00 -
DPS 0.67 0.96 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1947 0.00 0.00 0.25 0.238 0.2422 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,979
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.02 9.19 8.88 6.70 4.29 1.79 0.00 -
EPS 0.84 0.80 1.13 0.95 0.69 0.53 0.00 -
DPS 0.14 0.14 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.0395 0.00 0.00 0.0338 0.0323 0.0215 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.51 0.56 0.80 0.62 0.47 0.00 0.00 -
P/RPS 1.15 0.86 1.22 1.25 1.49 0.00 0.00 -
P/EPS 12.31 9.92 9.63 8.79 9.19 0.00 0.00 -
EY 8.12 10.08 10.39 11.38 10.88 0.00 0.00 -
DY 1.31 1.71 1.25 1.61 0.00 0.00 0.00 -
P/NAPS 2.62 0.00 0.00 2.48 1.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 20/08/07 29/05/07 - - - - -
Price 0.50 0.55 0.89 0.00 0.00 0.00 0.00 -
P/RPS 1.12 0.84 1.36 0.00 0.00 0.00 0.00 -
P/EPS 12.07 9.75 10.71 0.00 0.00 0.00 0.00 -
EY 8.29 10.26 9.34 0.00 0.00 0.00 0.00 -
DY 1.33 1.74 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 0.00 0.00 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