[JHM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -46.54%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 71,826 69,434 63,327 64,604 49,243 30,281 39,904 10.28%
PBT -1,738 2,997 2,777 1,673 2,526 -546 271 -
Tax -366 -976 -537 178 -530 -22 -190 11.54%
NP -2,104 2,021 2,240 1,851 1,996 -568 81 -
-
NP to SH -1,120 2,251 2,240 1,851 1,996 -568 81 -
-
Tax Rate - 32.57% 19.34% -10.64% 20.98% - 70.11% -
Total Cost 73,930 67,413 61,087 62,753 47,247 30,849 39,823 10.85%
-
Net Worth 28,799 30,886 28,713 26,543 24,654 22,707 22,969 3.84%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 2,892 -
Div Payout % - - - - - - 3,571.43% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 28,799 30,886 28,713 26,543 24,654 22,707 22,969 3.84%
NOSH 123,076 123,005 123,076 123,400 123,209 123,478 115,714 1.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.93% 2.91% 3.54% 2.87% 4.05% -1.88% 0.20% -
ROE -3.89% 7.29% 7.80% 6.97% 8.10% -2.50% 0.35% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.36 56.45 51.45 52.35 39.97 24.52 34.48 9.16%
EPS -0.91 1.83 1.82 1.50 1.62 -0.46 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.234 0.2511 0.2333 0.2151 0.2001 0.1839 0.1985 2.77%
Adjusted Per Share Value based on latest NOSH - 122,295
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.85 11.46 10.45 10.66 8.13 5.00 6.58 10.29%
EPS -0.18 0.37 0.37 0.31 0.33 -0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.0475 0.051 0.0474 0.0438 0.0407 0.0375 0.0379 3.83%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.13 0.15 0.13 0.13 0.15 0.19 0.30 -
P/RPS 0.22 0.27 0.25 0.25 0.38 0.77 0.87 -20.47%
P/EPS -14.29 8.20 7.14 8.67 9.26 -41.30 428.57 -
EY -7.00 12.20 14.00 11.54 10.80 -2.42 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.56 0.60 0.56 0.60 0.75 1.03 1.51 -15.23%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 24/02/10 26/02/09 -
Price 0.145 0.18 0.16 0.16 0.14 0.40 0.20 -
P/RPS 0.25 0.32 0.31 0.31 0.35 1.63 0.58 -13.08%
P/EPS -15.93 9.84 8.79 10.67 8.64 -86.96 285.71 -
EY -6.28 10.17 11.38 9.38 11.57 -1.15 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.62 0.72 0.69 0.74 0.70 2.18 1.01 -7.80%

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