[JHM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.93%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,904 47,522 47,250 46,864 53,358 53,356 51,882 -15.98%
PBT 271 2,938 4,106 5,040 6,046 6,362 6,128 -87.37%
Tax -190 -682 -948 -1,080 -1,745 -1,677 -1,630 -75.98%
NP 81 2,256 3,158 3,960 4,301 4,685 4,498 -93.04%
-
NP to SH 81 2,256 3,158 3,960 4,301 4,685 4,498 -93.04%
-
Tax Rate 70.11% 23.21% 23.09% 21.43% 28.86% 26.36% 26.60% -
Total Cost 39,823 45,266 44,092 42,904 49,057 48,670 47,384 -10.89%
-
Net Worth 22,969 24,987 25,029 25,888 24,724 19,111 15,392 30.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,892 2,452 3,700 - - - - -
Div Payout % 3,571.43% 108.70% 117.19% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,969 24,987 25,029 25,888 24,724 19,111 15,392 30.42%
NOSH 115,714 122,608 123,359 123,749 122,885 98,156 85,513 22.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.20% 4.75% 6.68% 8.45% 8.06% 8.78% 8.67% -
ROE 0.35% 9.03% 12.62% 15.30% 17.40% 24.52% 29.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.48 38.76 38.30 37.87 43.42 54.36 60.67 -31.27%
EPS 0.07 1.84 2.56 3.20 3.50 4.77 5.26 -94.31%
DPS 2.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.1985 0.2038 0.2029 0.2092 0.2012 0.1947 0.18 6.70%
Adjusted Per Share Value based on latest NOSH - 123,749
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.60 7.86 7.81 7.75 8.82 8.82 8.58 -15.97%
EPS 0.01 0.37 0.52 0.65 0.71 0.77 0.74 -94.25%
DPS 0.48 0.41 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0413 0.0414 0.0428 0.0409 0.0316 0.0254 30.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.40 0.41 0.44 0.49 0.51 0.56 -
P/RPS 0.87 1.03 1.07 1.16 1.13 0.94 0.92 -3.64%
P/EPS 428.57 21.74 16.02 13.75 14.00 10.68 10.65 1061.23%
EY 0.23 4.60 6.24 7.27 7.14 9.36 9.39 -91.47%
DY 8.33 5.00 7.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.96 2.02 2.10 2.44 2.62 3.11 -38.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 25/08/08 23/05/08 25/02/08 26/11/07 20/08/07 -
Price 0.20 0.31 0.40 0.45 0.47 0.50 0.55 -
P/RPS 0.58 0.80 1.04 1.19 1.08 0.92 0.91 -25.83%
P/EPS 285.71 16.85 15.63 14.06 13.43 10.47 10.46 797.93%
EY 0.35 5.94 6.40 7.11 7.45 9.55 9.56 -88.86%
DY 12.50 6.45 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.52 1.97 2.15 2.34 2.57 3.06 -52.07%

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