[JHM] YoY Cumulative 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- 42.87%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 91,708 51,708 48,793 47,296 50,157 35,996 18,010 31.14%
PBT 4,795 -1,819 1,690 1,735 2,597 1,708 -1,944 -
Tax -910 -96 -181 -112 0 -354 0 -
NP 3,885 -1,915 1,509 1,623 2,597 1,354 -1,944 -
-
NP to SH 4,572 -1,283 1,651 1,623 2,597 1,354 -1,944 -
-
Tax Rate 18.98% - 10.71% 6.46% 0.00% 20.73% - -
Total Cost 87,823 53,623 47,284 45,673 47,560 34,642 19,954 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 14.01% -4.42% 5.43% 5.78% 9.54% 5.64% -9.15% -
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 74.62 41.91 39.60 38.47 40.75 29.24 14.64 31.16%
EPS 3.72 -1.04 1.34 1.32 2.11 1.10 -1.58 -
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 15.13 8.53 8.05 7.80 8.28 5.94 2.97 31.15%
EPS 0.75 -0.21 0.27 0.27 0.43 0.22 -0.32 -
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 0.52 0.49 0.39 0.36 0.29 0.62 0.96 -9.70%
P/EPS 10.35 -19.71 11.57 10.61 5.69 16.36 -8.86 -
EY 9.66 -5.07 8.65 9.43 17.58 6.11 -11.29 -
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 0.56 0.39 0.47 0.34 0.29 0.55 2.66 -22.86%
P/EPS 11.16 -15.87 13.81 9.85 5.69 14.55 -24.68 -
EY 8.96 -6.30 7.24 10.15 17.58 6.88 -4.05 -
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