[JHM] QoQ TTM 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- 3.85%
YoY- 158.61%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 73,000 70,096 69,434 64,824 63,420 64,682 63,327 9.96%
PBT 1,406 2,417 2,997 2,732 2,738 2,982 2,777 -36.55%
Tax -991 -938 -976 -606 -618 -598 -537 50.62%
NP 415 1,479 2,021 2,126 2,120 2,384 2,240 -67.60%
-
NP to SH 856 1,733 2,251 2,268 2,184 2,384 2,240 -47.43%
-
Tax Rate 70.48% 38.81% 32.57% 22.18% 22.57% 20.05% 19.34% -
Total Cost 72,585 68,617 67,413 62,698 61,300 62,298 61,087 12.21%
-
Net Worth 30,470 29,712 30,746 30,647 29,957 29,170 28,789 3.86%
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 30,470 29,712 30,746 30,647 29,957 29,170 28,789 3.86%
NOSH 123,714 117,999 122,448 124,130 123,333 122,307 123,400 0.17%
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 0.57% 2.11% 2.91% 3.28% 3.34% 3.69% 3.54% -
ROE 2.81% 5.83% 7.32% 7.40% 7.29% 8.17% 7.78% -
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 59.01 59.40 56.70 52.22 51.42 52.88 51.32 9.78%
EPS 0.69 1.47 1.84 1.83 1.77 1.95 1.82 -47.71%
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 12.05 11.57 11.46 10.70 10.47 10.67 10.45 9.99%
EPS 0.14 0.29 0.37 0.37 0.36 0.39 0.37 -47.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.049 0.0507 0.0506 0.0494 0.0481 0.0475 3.90%
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 0.33 0.26 0.30 0.28 0.24 0.25 36.91%
P/EPS 33.96 13.28 8.16 8.48 8.19 6.41 7.16 183.10%
EY 2.94 7.53 12.26 11.79 12.21 15.59 13.96 -64.70%
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 0.37 0.43 0.32 0.35 0.38 0.33 0.31 12.55%
P/EPS 31.80 17.36 9.79 10.13 11.01 8.98 8.81 135.86%
EY 3.15 5.76 10.21 9.88 9.08 11.14 11.35 -57.55%
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