[JHM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.42%
YoY- -52.92%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,327 47,296 31,781 14,581 64,604 50,157 35,050 48.07%
PBT 2,777 1,735 1,136 492 1,673 2,597 1,861 30.42%
Tax -537 -112 0 0 178 0 0 -
NP 2,240 1,623 1,136 492 1,851 2,597 1,861 13.08%
-
NP to SH 2,240 1,623 1,136 492 1,851 2,597 1,861 13.08%
-
Tax Rate 19.34% 6.46% 0.00% 0.00% -10.64% 0.00% 0.00% -
Total Cost 61,087 45,673 30,645 14,089 62,753 47,560 33,189 49.91%
-
Net Worth 28,713 28,070 27,708 26,949 26,543 27,225 26,522 5.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,713 28,070 27,708 26,949 26,543 27,225 26,522 5.40%
NOSH 123,076 122,954 123,478 122,999 123,400 123,080 123,245 -0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.54% 3.43% 3.57% 3.37% 2.87% 5.18% 5.31% -
ROE 7.80% 5.78% 4.10% 1.83% 6.97% 9.54% 7.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.45 38.47 25.74 11.85 52.35 40.75 28.44 48.20%
EPS 1.82 1.32 0.92 0.40 1.50 2.11 1.51 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2283 0.2244 0.2191 0.2151 0.2212 0.2152 5.50%
Adjusted Per Share Value based on latest NOSH - 122,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.45 7.80 5.24 2.41 10.66 8.28 5.78 48.14%
EPS 0.37 0.27 0.19 0.08 0.31 0.43 0.31 12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0463 0.0457 0.0445 0.0438 0.0449 0.0438 5.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.13 0.14 0.12 0.15 0.13 0.12 0.14 -
P/RPS 0.25 0.36 0.47 1.27 0.25 0.29 0.49 -36.01%
P/EPS 7.14 10.61 13.04 37.50 8.67 5.69 9.27 -15.90%
EY 14.00 9.43 7.67 2.67 11.54 17.58 10.79 18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.53 0.68 0.60 0.54 0.65 -9.41%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 27/08/12 28/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.16 0.13 0.13 0.13 0.16 0.12 0.13 -
P/RPS 0.31 0.34 0.51 1.10 0.31 0.29 0.46 -23.04%
P/EPS 8.79 9.85 14.13 32.50 10.67 5.69 8.61 1.38%
EY 11.38 10.15 7.08 3.08 9.38 17.58 11.62 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.58 0.59 0.74 0.54 0.60 9.71%

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