[JHM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 134.01%
YoY- 185.47%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,031 14,447 13,247 12,271 4,262 13,341 14,642 1.52%
PBT 1,042 -924 818 1,398 -1,933 1,274 2,181 -11.57%
Tax -425 178 -176 -22 323 -487 -607 -5.76%
NP 617 -746 642 1,376 -1,610 787 1,574 -14.43%
-
NP to SH 617 -746 642 1,376 -1,610 787 1,574 -14.43%
-
Tax Rate 40.79% - 21.52% 1.57% - 38.23% 27.83% -
Total Cost 15,414 15,193 12,605 10,895 5,872 12,554 13,068 2.78%
-
Net Worth 28,789 26,305 24,704 22,593 24,395 24,741 20,494 5.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,229 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 28,789 26,305 24,704 22,593 24,395 24,741 20,494 5.82%
NOSH 123,400 122,295 123,461 122,857 122,900 122,968 81,979 7.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.85% -5.16% 4.85% 11.21% -37.78% 5.90% 10.75% -
ROE 2.14% -2.84% 2.60% 6.09% -6.60% 3.18% 7.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.99 11.81 10.73 9.99 3.47 10.85 17.86 -5.16%
EPS 0.50 -0.61 0.52 1.12 -1.31 0.64 1.92 -20.07%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2333 0.2151 0.2001 0.1839 0.1985 0.2012 0.25 -1.14%
Adjusted Per Share Value based on latest NOSH - 122,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.65 2.38 2.19 2.02 0.70 2.20 2.42 1.52%
EPS 0.10 -0.12 0.11 0.23 -0.27 0.13 0.26 -14.70%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0475 0.0434 0.0408 0.0373 0.0403 0.0408 0.0338 5.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.13 0.13 0.15 0.19 0.30 0.49 0.62 -
P/RPS 1.00 1.10 1.40 1.90 8.65 4.52 3.47 -18.71%
P/EPS 26.00 -21.31 28.85 16.96 -22.90 76.56 32.29 -3.54%
EY 3.85 -4.69 3.47 5.89 -4.37 1.31 3.10 3.67%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.56 0.60 0.75 1.03 1.51 2.44 2.48 -21.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 24/02/10 26/02/09 25/02/08 27/02/07 -
Price 0.16 0.16 0.14 0.40 0.20 0.47 0.74 -
P/RPS 1.23 1.35 1.30 4.00 5.77 4.33 4.14 -18.29%
P/EPS 32.00 -26.23 26.92 35.71 -15.27 73.44 38.54 -3.04%
EY 3.13 -3.81 3.71 2.80 -6.55 1.36 2.59 3.20%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.70 2.18 1.01 2.34 2.96 -21.53%

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