[JHM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 155.42%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,824 63,420 64,682 63,327 61,743 61,335 61,243 3.85%
PBT 2,732 2,738 2,982 2,777 811 948 1,120 81.10%
Tax -606 -618 -598 -537 66 178 178 -
NP 2,126 2,120 2,384 2,240 877 1,126 1,298 38.90%
-
NP to SH 2,268 2,184 2,384 2,240 877 1,126 1,298 45.02%
-
Tax Rate 22.18% 22.57% 20.05% 19.34% -8.14% -18.78% -15.89% -
Total Cost 62,698 61,300 62,298 61,087 60,866 60,209 59,945 3.03%
-
Net Worth 30,647 29,957 29,170 28,789 27,795 27,791 26,949 8.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 30,647 29,957 29,170 28,789 27,795 27,791 26,949 8.94%
NOSH 124,130 123,333 122,307 123,400 121,749 123,846 122,999 0.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.28% 3.34% 3.69% 3.54% 1.42% 1.84% 2.12% -
ROE 7.40% 7.29% 8.17% 7.78% 3.16% 4.05% 4.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.22 51.42 52.88 51.32 50.71 49.53 49.79 3.22%
EPS 1.83 1.77 1.95 1.82 0.72 0.91 1.06 43.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.2429 0.2385 0.2333 0.2283 0.2244 0.2191 8.28%
Adjusted Per Share Value based on latest NOSH - 123,400
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.70 10.47 10.67 10.45 10.19 10.12 10.11 3.85%
EPS 0.37 0.36 0.39 0.37 0.14 0.19 0.21 45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0494 0.0481 0.0475 0.0459 0.0459 0.0445 8.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.145 0.125 0.13 0.14 0.12 0.15 -
P/RPS 0.30 0.28 0.24 0.25 0.28 0.24 0.30 0.00%
P/EPS 8.48 8.19 6.41 7.16 19.44 13.20 14.21 -29.09%
EY 11.79 12.21 15.59 13.96 5.15 7.58 7.04 40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.52 0.56 0.61 0.53 0.68 -4.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 31/05/13 26/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.185 0.195 0.175 0.16 0.13 0.13 0.13 -
P/RPS 0.35 0.38 0.33 0.31 0.26 0.26 0.26 21.89%
P/EPS 10.13 11.01 8.98 8.81 18.05 14.30 12.32 -12.22%
EY 9.88 9.08 11.14 11.35 5.54 6.99 8.12 13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.73 0.69 0.57 0.58 0.59 17.33%

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