[JHM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 55.94%
YoY- 165.52%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 56,080 49,243 48,267 44,283 38,524 30,281 22,272 85.18%
PBT 3,108 2,526 3,106 2,813 1,773 -546 -3,877 -
Tax -472 -530 -376 -173 -80 -22 323 -
NP 2,636 1,996 2,730 2,640 1,693 -568 -3,554 -
-
NP to SH 2,636 1,996 2,730 2,640 1,693 -568 -3,554 -
-
Tax Rate 15.19% 20.98% 12.11% 6.15% 4.51% - - -
Total Cost 53,444 47,247 45,537 41,643 36,831 30,849 25,826 62.46%
-
Net Worth 25,645 24,704 24,025 23,330 22,974 22,593 21,155 13.70%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 1,229 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 25,645 24,704 24,025 23,330 22,974 22,593 21,155 13.70%
NOSH 122,941 123,461 123,272 123,181 122,727 122,857 122,500 0.24%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.70% 4.05% 5.66% 5.96% 4.39% -1.88% -15.96% -
ROE 10.28% 8.08% 11.36% 11.32% 7.37% -2.51% -16.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.62 39.89 39.15 35.95 31.39 24.65 18.18 84.76%
EPS 2.14 1.62 2.21 2.14 1.38 -0.46 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2086 0.2001 0.1949 0.1894 0.1872 0.1839 0.1727 13.43%
Adjusted Per Share Value based on latest NOSH - 123,181
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.27 8.14 7.98 7.32 6.37 5.01 3.68 85.23%
EPS 0.44 0.33 0.45 0.44 0.28 -0.09 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0424 0.0408 0.0397 0.0386 0.038 0.0373 0.035 13.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.125 0.15 0.18 0.17 0.35 0.19 0.14 -
P/RPS 0.27 0.38 0.46 0.47 1.12 0.77 0.77 -50.30%
P/EPS 5.83 9.28 8.13 7.93 25.37 -41.10 -4.83 -
EY 17.15 10.78 12.30 12.61 3.94 -2.43 -20.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.60 0.75 0.92 0.90 1.87 1.03 0.81 -18.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 23/11/09 -
Price 0.18 0.14 0.16 0.18 0.16 0.40 0.39 -
P/RPS 0.39 0.35 0.41 0.50 0.51 1.62 2.15 -67.98%
P/EPS 8.40 8.66 7.22 8.40 11.60 -86.52 -13.44 -
EY 11.91 11.55 13.84 11.91 8.62 -1.16 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.86 0.70 0.82 0.95 0.85 2.18 2.26 -47.51%

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