[JHM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 385.21%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 63,744 58,324 71,768 44,420 11,448 46,864 52,756 3.20%
PBT 2,788 1,968 4,180 1,852 -7,424 5,040 5,372 -10.34%
Tax -244 0 0 -232 0 -1,080 -1,200 -23.29%
NP 2,544 1,968 4,180 1,620 -7,424 3,960 4,172 -7.90%
-
NP to SH 2,544 1,968 4,180 1,620 -7,424 3,960 4,172 -7.90%
-
Tax Rate 8.75% 0.00% 0.00% 12.53% - 21.43% 22.34% -
Total Cost 61,200 56,356 67,588 42,800 18,872 42,904 48,584 3.91%
-
Net Worth 29,170 26,949 25,645 22,974 21,313 25,888 21,582 5.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 29,170 26,949 25,645 22,974 21,313 25,888 21,582 5.14%
NOSH 122,307 122,999 122,941 122,727 122,913 123,749 82,125 6.85%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.99% 3.37% 5.82% 3.65% -64.85% 8.45% 7.91% -
ROE 8.72% 7.30% 16.30% 7.05% -34.83% 15.30% 19.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.12 47.42 58.38 36.19 9.31 37.87 64.24 -3.42%
EPS 2.08 1.60 3.40 1.32 -6.04 3.20 5.08 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2385 0.2191 0.2086 0.1872 0.1734 0.2092 0.2628 -1.60%
Adjusted Per Share Value based on latest NOSH - 122,727
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.52 9.62 11.84 7.33 1.89 7.73 8.71 3.19%
EPS 0.42 0.32 0.69 0.27 -1.23 0.65 0.69 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0445 0.0423 0.0379 0.0352 0.0427 0.0356 5.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.125 0.15 0.125 0.35 0.15 0.44 0.80 -
P/RPS 0.24 0.32 0.21 0.97 1.61 1.16 1.25 -24.02%
P/EPS 6.01 9.38 3.68 26.52 -2.48 13.75 15.75 -14.82%
EY 16.64 10.67 27.20 3.77 -40.27 7.27 6.35 17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.60 1.87 0.87 2.10 3.04 -25.47%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 30/05/11 25/05/10 25/05/09 23/05/08 29/05/07 -
Price 0.175 0.13 0.18 0.16 0.15 0.45 0.89 -
P/RPS 0.34 0.27 0.31 0.44 1.61 1.19 1.39 -20.90%
P/EPS 8.41 8.12 5.29 12.12 -2.48 14.06 17.52 -11.50%
EY 11.89 12.31 18.89 8.25 -40.27 7.11 5.71 12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.86 0.85 0.87 2.15 3.39 -22.56%

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