[JHM] QoQ Annualized Quarter 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- -10.96%
YoY- 175.3%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 58,324 64,604 66,876 70,100 71,768 49,243 47,994 13.86%
PBT 1,968 1,673 3,462 3,722 4,180 2,526 2,277 -9.25%
Tax 0 178 0 0 0 -530 -472 -
NP 1,968 1,851 3,462 3,722 4,180 1,996 1,805 5.92%
-
NP to SH 1,968 1,851 3,462 3,722 4,180 1,996 1,805 5.92%
-
Tax Rate 0.00% -10.64% 0.00% 0.00% 0.00% 20.98% 20.73% -
Total Cost 56,356 62,753 63,413 66,378 67,588 47,247 46,189 14.16%
-
Net Worth 26,949 26,543 27,225 26,522 25,645 24,654 23,990 8.05%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 26,949 26,543 27,225 26,522 25,645 24,654 23,990 8.05%
NOSH 122,999 123,400 123,080 123,245 122,941 123,209 123,090 -0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.37% 2.87% 5.18% 5.31% 5.82% 4.05% 3.76% -
ROE 7.30% 6.97% 12.72% 14.03% 16.30% 8.10% 7.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.42 52.35 54.34 56.88 58.38 39.97 38.99 13.92%
EPS 1.60 1.50 2.81 3.02 3.40 1.62 1.47 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2191 0.2151 0.2212 0.2152 0.2086 0.2001 0.1949 8.10%
Adjusted Per Share Value based on latest NOSH - 123,636
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.62 10.66 11.04 11.57 11.84 8.13 7.92 13.82%
EPS 0.32 0.31 0.57 0.61 0.69 0.33 0.30 4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0438 0.0449 0.0438 0.0423 0.0407 0.0396 8.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.15 0.13 0.12 0.14 0.125 0.15 0.18 -
P/RPS 0.32 0.25 0.22 0.25 0.21 0.38 0.46 -21.47%
P/EPS 9.38 8.67 4.27 4.64 3.68 9.26 12.27 -16.38%
EY 10.67 11.54 23.44 21.57 27.20 10.80 8.15 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.54 0.65 0.60 0.75 0.92 -18.23%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 29/11/11 26/08/11 30/05/11 25/02/11 25/11/10 -
Price 0.13 0.16 0.12 0.13 0.18 0.14 0.16 -
P/RPS 0.27 0.31 0.22 0.23 0.31 0.35 0.41 -24.28%
P/EPS 8.12 10.67 4.27 4.30 5.29 8.64 10.91 -17.85%
EY 12.31 9.38 23.44 23.23 18.89 11.57 9.17 21.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.54 0.60 0.86 0.70 0.82 -19.68%

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