[JHM] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 20.68%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 73,000 63,420 61,335 61,296 44,283 25,274 51,042 6.14%
PBT 1,406 2,738 948 3,560 2,813 -4,314 5,035 -19.14%
Tax -991 -618 178 -379 -173 285 -1,404 -5.63%
NP 415 2,120 1,126 3,181 2,640 -4,029 3,631 -30.32%
-
NP to SH 856 2,184 1,126 3,181 2,640 -4,029 3,631 -21.39%
-
Tax Rate 70.48% 22.57% -18.78% 10.65% 6.15% - 27.88% -
Total Cost 72,585 61,300 60,209 58,115 41,643 29,303 47,411 7.35%
-
Net Worth 30,470 29,957 27,791 26,606 23,330 20,636 24,897 3.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 1,229 1,840 -
Div Payout % - - - - - 0.00% 50.69% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 30,470 29,957 27,791 26,606 23,330 20,636 24,897 3.42%
NOSH 123,714 123,333 123,846 123,636 123,181 122,909 122,708 0.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.57% 3.34% 1.84% 5.19% 5.96% -15.94% 7.11% -
ROE 2.81% 7.29% 4.05% 11.96% 11.32% -19.52% 14.58% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 59.01 51.42 49.53 49.58 35.95 20.56 41.60 5.99%
EPS 0.69 1.77 0.91 2.57 2.14 -3.28 2.96 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.2463 0.2429 0.2244 0.2152 0.1894 0.1679 0.2029 3.28%
Adjusted Per Share Value based on latest NOSH - 123,636
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.05 10.47 10.12 10.11 7.31 4.17 8.42 6.15%
EPS 0.14 0.36 0.19 0.52 0.44 -0.66 0.60 -21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.30 -
NAPS 0.0503 0.0494 0.0459 0.0439 0.0385 0.0341 0.0411 3.42%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.235 0.145 0.12 0.14 0.17 0.17 0.41 -
P/RPS 0.40 0.28 0.24 0.28 0.47 0.83 0.99 -14.01%
P/EPS 33.96 8.19 13.20 5.44 7.93 -5.19 13.86 16.10%
EY 2.94 12.21 7.58 18.38 12.61 -19.28 7.22 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 5.88 3.66 -
P/NAPS 0.95 0.60 0.53 0.65 0.90 1.01 2.02 -11.80%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 26/08/11 23/08/10 27/08/09 25/08/08 -
Price 0.22 0.195 0.13 0.13 0.18 0.50 0.40 -
P/RPS 0.37 0.38 0.26 0.26 0.50 2.43 0.96 -14.68%
P/EPS 31.80 11.01 14.30 5.05 8.40 -15.25 13.52 15.31%
EY 3.15 9.08 6.99 19.79 11.91 -6.56 7.40 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 2.00 3.75 -
P/NAPS 0.89 0.80 0.58 0.60 0.95 2.98 1.97 -12.39%

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