[JHM] YoY Annualized Quarter 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- -4.75%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 122,277 68,944 65,057 63,061 66,876 47,994 24,013 31.14%
PBT 6,393 -2,425 2,253 2,313 3,462 2,277 -2,592 -
Tax -1,213 -128 -241 -149 0 -472 0 -
NP 5,180 -2,553 2,012 2,164 3,462 1,805 -2,592 -
-
NP to SH 6,096 -1,710 2,201 2,164 3,462 1,805 -2,592 -
-
Tax Rate 18.97% - 10.70% 6.44% 0.00% 20.73% - -
Total Cost 117,097 71,497 63,045 60,897 63,413 46,189 26,605 28.00%
-
Net Worth 32,643 29,052 30,420 28,070 27,225 23,990 21,248 7.41%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 32,643 29,052 30,420 28,070 27,225 23,990 21,248 7.41%
NOSH 122,903 123,365 123,208 122,954 123,080 123,090 123,037 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.24% -3.70% 3.09% 3.43% 5.18% 3.76% -10.79% -
ROE 18.67% -5.89% 7.24% 7.71% 12.72% 7.53% -12.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.49 55.89 52.80 51.29 54.34 38.99 19.52 31.16%
EPS 4.96 -1.39 1.79 1.76 2.81 1.47 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.2355 0.2469 0.2283 0.2212 0.1949 0.1727 7.43%
Adjusted Per Share Value based on latest NOSH - 121,749
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.18 11.38 10.74 10.41 11.04 7.92 3.96 31.16%
EPS 1.01 -0.28 0.36 0.36 0.57 0.30 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0479 0.0502 0.0463 0.0449 0.0396 0.0351 7.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.385 0.205 0.155 0.14 0.12 0.18 0.14 -
P/RPS 0.39 0.37 0.29 0.27 0.22 0.46 0.72 -9.70%
P/EPS 7.76 -14.78 8.68 7.95 4.27 12.27 -6.65 -
EY 12.88 -6.76 11.53 12.57 23.44 8.15 -15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.87 0.63 0.61 0.54 0.92 0.81 10.18%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 25/11/13 26/11/12 29/11/11 25/11/10 23/11/09 -
Price 0.415 0.165 0.185 0.13 0.12 0.16 0.39 -
P/RPS 0.42 0.30 0.35 0.25 0.22 0.41 2.00 -22.89%
P/EPS 8.37 -11.90 10.35 7.39 4.27 10.91 -18.51 -
EY 11.95 -8.40 9.66 13.54 23.44 9.17 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.70 0.75 0.57 0.54 0.82 2.26 -5.98%

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