[JHM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 150.18%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,108 17,942 13,247 12,999 11,892 11,105 12,271 24.87%
PBT 816 1,045 818 881 364 463 1,398 -30.22%
Tax 0 0 -176 -203 -93 -58 -22 -
NP 816 1,045 642 678 271 405 1,376 -29.48%
-
NP to SH 816 1,045 642 678 271 405 1,376 -29.48%
-
Tax Rate 0.00% 0.00% 21.52% 23.04% 25.55% 12.53% 1.57% -
Total Cost 16,292 16,897 12,605 12,321 11,621 10,700 10,895 30.86%
-
Net Worth 26,606 25,645 24,704 24,025 23,330 22,974 22,593 11.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 26,606 25,645 24,704 24,025 23,330 22,974 22,593 11.54%
NOSH 123,636 122,941 123,461 123,272 123,181 122,727 122,857 0.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.77% 5.82% 4.85% 5.22% 2.28% 3.65% 11.21% -
ROE 3.07% 4.07% 2.60% 2.82% 1.16% 1.76% 6.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.84 14.59 10.73 10.54 9.65 9.05 9.99 24.34%
EPS 0.66 0.85 0.52 0.55 0.22 0.33 1.12 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 0.2086 0.2001 0.1949 0.1894 0.1872 0.1839 11.07%
Adjusted Per Share Value based on latest NOSH - 123,272
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.83 2.97 2.19 2.15 1.97 1.84 2.03 24.86%
EPS 0.13 0.17 0.11 0.11 0.04 0.07 0.23 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.0424 0.0408 0.0397 0.0386 0.038 0.0373 11.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.125 0.15 0.18 0.17 0.35 0.19 -
P/RPS 1.01 0.86 1.40 1.71 1.76 3.87 1.90 -34.45%
P/EPS 21.21 14.71 28.85 32.73 77.27 106.06 16.96 16.12%
EY 4.71 6.80 3.47 3.06 1.29 0.94 5.89 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.75 0.92 0.90 1.87 1.03 -26.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.13 0.18 0.14 0.16 0.18 0.16 0.40 -
P/RPS 0.94 1.23 1.30 1.52 1.86 1.77 4.00 -62.01%
P/EPS 19.70 21.18 26.92 29.09 81.82 48.48 35.71 -32.80%
EY 5.08 4.72 3.71 3.44 1.22 2.06 2.80 48.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.70 0.82 0.95 0.85 2.18 -57.78%

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