[JHM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.75%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 72,349 73,000 70,096 69,434 64,824 63,420 64,682 7.74%
PBT -512 1,406 2,417 2,997 2,732 2,738 2,982 -
Tax -891 -991 -938 -976 -606 -618 -598 30.42%
NP -1,403 415 1,479 2,021 2,126 2,120 2,384 -
-
NP to SH -683 856 1,733 2,251 2,268 2,184 2,384 -
-
Tax Rate - 70.48% 38.81% 32.57% 22.18% 22.57% 20.05% -
Total Cost 73,752 72,585 68,617 67,413 62,698 61,300 62,298 11.89%
-
Net Worth 28,856 30,470 29,712 30,746 30,647 29,957 29,170 -0.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 28,856 30,470 29,712 30,746 30,647 29,957 29,170 -0.71%
NOSH 122,531 123,714 117,999 122,448 124,130 123,333 122,307 0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.94% 0.57% 2.11% 2.91% 3.28% 3.34% 3.69% -
ROE -2.37% 2.81% 5.83% 7.32% 7.40% 7.29% 8.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.05 59.01 59.40 56.70 52.22 51.42 52.88 7.62%
EPS -0.56 0.69 1.47 1.84 1.83 1.77 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2463 0.2518 0.2511 0.2469 0.2429 0.2385 -0.83%
Adjusted Per Share Value based on latest NOSH - 122,448
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.94 12.05 11.57 11.46 10.70 10.47 10.67 7.77%
EPS -0.11 0.14 0.29 0.37 0.37 0.36 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.0503 0.049 0.0507 0.0506 0.0494 0.0481 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.205 0.235 0.195 0.15 0.155 0.145 0.125 -
P/RPS 0.35 0.40 0.33 0.26 0.30 0.28 0.24 28.56%
P/EPS -36.78 33.96 13.28 8.16 8.48 8.19 6.41 -
EY -2.72 2.94 7.53 12.26 11.79 12.21 15.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.77 0.60 0.63 0.60 0.52 40.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 31/05/13 -
Price 0.165 0.22 0.255 0.18 0.185 0.195 0.175 -
P/RPS 0.28 0.37 0.43 0.32 0.35 0.38 0.33 -10.36%
P/EPS -29.60 31.80 17.36 9.79 10.13 11.01 8.98 -
EY -3.38 3.15 5.76 10.21 9.88 9.08 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 1.01 0.72 0.75 0.80 0.73 -2.75%

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