[JHM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.91%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 70,880 66,392 69,434 65,057 63,748 63,744 63,327 7.82%
PBT -988 468 2,997 2,253 2,194 2,788 2,777 -
Tax -192 -92 -976 -241 -162 -244 -537 -49.71%
NP -1,180 376 2,021 2,012 2,032 2,544 2,240 -
-
NP to SH -630 472 2,251 2,201 2,160 2,544 2,240 -
-
Tax Rate - 19.66% 32.57% 10.70% 7.38% 8.75% 19.34% -
Total Cost 72,060 66,016 67,413 63,045 61,716 61,200 61,087 11.67%
-
Net Worth 29,840 29,712 30,886 30,420 29,810 29,170 28,713 2.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,840 29,712 30,886 30,420 29,810 29,170 28,713 2.60%
NOSH 121,153 117,999 123,005 123,208 122,727 122,307 123,076 -1.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.66% 0.57% 2.91% 3.09% 3.19% 3.99% 3.54% -
ROE -2.11% 1.59% 7.29% 7.24% 7.25% 8.72% 7.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.50 56.26 56.45 52.80 51.94 52.12 51.45 8.96%
EPS -0.52 0.40 1.83 1.79 1.76 2.08 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2518 0.2511 0.2469 0.2429 0.2385 0.2333 3.69%
Adjusted Per Share Value based on latest NOSH - 124,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.70 10.96 11.46 10.74 10.52 10.52 10.45 7.84%
EPS -0.10 0.08 0.37 0.36 0.36 0.42 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.049 0.051 0.0502 0.0492 0.0481 0.0474 2.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.235 0.195 0.15 0.155 0.145 0.125 0.13 -
P/RPS 0.40 0.35 0.27 0.29 0.28 0.24 0.25 36.91%
P/EPS -45.19 48.75 8.20 8.68 8.24 6.01 7.14 -
EY -2.21 2.05 12.20 11.53 12.14 16.64 14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.77 0.60 0.63 0.60 0.52 0.56 42.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 31/05/13 26/02/13 -
Price 0.22 0.255 0.18 0.185 0.195 0.175 0.16 -
P/RPS 0.38 0.45 0.32 0.35 0.38 0.34 0.31 14.58%
P/EPS -42.31 63.75 9.84 10.35 11.08 8.41 8.79 -
EY -2.36 1.57 10.17 9.66 9.03 11.89 11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 0.72 0.75 0.80 0.73 0.69 18.54%

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