[JHM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.69%
YoY- 182.71%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,010 20,118 20,641 16,031 14,447 13,247 12,271 21.76%
PBT 4,207 81 1,307 1,042 -924 818 1,398 20.14%
Tax -1,130 -270 -795 -425 178 -176 -22 92.74%
NP 3,077 -189 512 617 -746 642 1,376 14.34%
-
NP to SH 1,881 163 600 617 -746 642 1,376 5.34%
-
Tax Rate 26.86% 333.33% 60.83% 40.79% - 21.52% 1.57% -
Total Cost 36,933 20,307 20,129 15,414 15,193 12,605 10,895 22.55%
-
Net Worth 35,726 29,340 30,746 28,789 26,305 24,704 22,593 7.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 35,726 29,340 30,746 28,789 26,305 24,704 22,593 7.93%
NOSH 122,941 125,384 122,448 123,400 122,295 123,461 122,857 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.69% -0.94% 2.48% 3.85% -5.16% 4.85% 11.21% -
ROE 5.26% 0.56% 1.95% 2.14% -2.84% 2.60% 6.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.54 16.05 16.86 12.99 11.81 10.73 9.99 21.74%
EPS 1.53 0.13 0.49 0.50 -0.61 0.52 1.12 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.234 0.2511 0.2333 0.2151 0.2001 0.1839 7.92%
Adjusted Per Share Value based on latest NOSH - 123,400
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.60 3.32 3.41 2.65 2.38 2.19 2.02 21.80%
EPS 0.31 0.03 0.10 0.10 -0.12 0.11 0.23 5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0484 0.0507 0.0475 0.0434 0.0408 0.0373 7.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.465 0.13 0.15 0.13 0.13 0.15 0.19 -
P/RPS 1.43 0.81 0.89 1.00 1.10 1.40 1.90 -4.62%
P/EPS 30.39 100.00 30.61 26.00 -21.31 28.85 16.96 10.20%
EY 3.29 1.00 3.27 3.85 -4.69 3.47 5.89 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.56 0.60 0.56 0.60 0.75 1.03 7.61%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 24/02/10 -
Price 0.45 0.145 0.18 0.16 0.16 0.14 0.40 -
P/RPS 1.38 0.90 1.07 1.23 1.35 1.30 4.00 -16.24%
P/EPS 29.41 111.54 36.73 32.00 -26.23 26.92 35.71 -3.18%
EY 3.40 0.90 2.72 3.13 -3.81 3.71 2.80 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.62 0.72 0.69 0.74 0.70 2.18 -5.52%

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