[JHM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.16%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,250 46,864 53,358 53,356 51,882 52,756 48,249 -1.38%
PBT 4,106 5,040 6,046 6,362 6,128 5,372 7,949 -35.64%
Tax -948 -1,080 -1,745 -1,677 -1,630 -1,200 -2,167 -42.40%
NP 3,158 3,960 4,301 4,685 4,498 4,172 5,782 -33.20%
-
NP to SH 3,158 3,960 4,301 4,685 4,498 4,172 5,782 -33.20%
-
Tax Rate 23.09% 21.43% 28.86% 26.36% 26.60% 22.34% 27.26% -
Total Cost 44,092 42,904 49,057 48,670 47,384 48,584 42,467 2.53%
-
Net Worth 25,029 25,888 24,724 19,111 15,392 21,582 13,688 49.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,700 - - - - - - -
Div Payout % 117.19% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 25,029 25,888 24,724 19,111 15,392 21,582 13,688 49.58%
NOSH 123,359 123,749 122,885 98,156 85,513 82,125 54,753 71.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.68% 8.45% 8.06% 8.78% 8.67% 7.91% 11.98% -
ROE 12.62% 15.30% 17.40% 24.52% 29.22% 19.33% 42.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.30 37.87 43.42 54.36 60.67 64.24 88.12 -42.65%
EPS 2.56 3.20 3.50 4.77 5.26 5.08 10.56 -61.15%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2029 0.2092 0.2012 0.1947 0.18 0.2628 0.25 -13.00%
Adjusted Per Share Value based on latest NOSH - 122,815
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.81 7.75 8.82 8.82 8.58 8.72 7.98 -1.42%
EPS 0.52 0.65 0.71 0.77 0.74 0.69 0.96 -33.57%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0428 0.0409 0.0316 0.0254 0.0357 0.0226 49.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.44 0.49 0.51 0.56 0.80 0.62 -
P/RPS 1.07 1.16 1.13 0.94 0.92 1.25 0.70 32.73%
P/EPS 16.02 13.75 14.00 10.68 10.65 15.75 5.87 95.41%
EY 6.24 7.27 7.14 9.36 9.39 6.35 17.03 -48.82%
DY 7.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.10 2.44 2.62 3.11 3.04 2.48 -12.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 25/02/08 26/11/07 20/08/07 29/05/07 27/02/07 -
Price 0.40 0.45 0.47 0.50 0.55 0.89 0.74 -
P/RPS 1.04 1.19 1.08 0.92 0.91 1.39 0.84 15.31%
P/EPS 15.63 14.06 13.43 10.47 10.46 17.52 7.01 70.75%
EY 6.40 7.11 7.45 9.55 9.56 5.71 14.27 -41.43%
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.15 2.34 2.57 3.06 3.39 2.96 -23.79%

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