[JHM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.09%
YoY- -4.93%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 66,392 69,434 65,057 63,748 63,744 63,327 63,061 3.49%
PBT 468 2,997 2,253 2,194 2,788 2,777 2,313 -65.56%
Tax -92 -976 -241 -162 -244 -537 -149 -27.51%
NP 376 2,021 2,012 2,032 2,544 2,240 2,164 -68.89%
-
NP to SH 472 2,251 2,201 2,160 2,544 2,240 2,164 -63.79%
-
Tax Rate 19.66% 32.57% 10.70% 7.38% 8.75% 19.34% 6.44% -
Total Cost 66,016 67,413 63,045 61,716 61,200 61,087 60,897 5.53%
-
Net Worth 29,712 30,886 30,420 29,810 29,170 28,713 28,070 3.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 29,712 30,886 30,420 29,810 29,170 28,713 28,070 3.86%
NOSH 117,999 123,005 123,208 122,727 122,307 123,076 122,954 -2.70%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.57% 2.91% 3.09% 3.19% 3.99% 3.54% 3.43% -
ROE 1.59% 7.29% 7.24% 7.25% 8.72% 7.80% 7.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 56.26 56.45 52.80 51.94 52.12 51.45 51.29 6.36%
EPS 0.40 1.83 1.79 1.76 2.08 1.82 1.76 -62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.2511 0.2469 0.2429 0.2385 0.2333 0.2283 6.75%
Adjusted Per Share Value based on latest NOSH - 123,333
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.96 11.46 10.74 10.52 10.52 10.45 10.41 3.49%
EPS 0.08 0.37 0.36 0.36 0.42 0.37 0.36 -63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.051 0.0502 0.0492 0.0481 0.0474 0.0463 3.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.195 0.15 0.155 0.145 0.125 0.13 0.14 -
P/RPS 0.35 0.27 0.29 0.28 0.24 0.25 0.27 18.90%
P/EPS 48.75 8.20 8.68 8.24 6.01 7.14 7.95 235.39%
EY 2.05 12.20 11.53 12.14 16.64 14.00 12.57 -70.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.63 0.60 0.52 0.56 0.61 16.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 31/05/13 26/02/13 26/11/12 -
Price 0.255 0.18 0.185 0.195 0.175 0.16 0.13 -
P/RPS 0.45 0.32 0.35 0.38 0.34 0.31 0.25 48.02%
P/EPS 63.75 9.84 10.35 11.08 8.41 8.79 7.39 321.17%
EY 1.57 10.17 9.66 9.03 11.89 11.38 13.54 -76.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.75 0.80 0.73 0.69 0.57 46.48%

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