[JHM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -15.47%
YoY- -25.63%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 48,983 51,042 51,885 53,358 54,678 55,713 53,821 -6.07%
PBT 3,478 5,035 5,963 6,046 6,953 6,637 8,375 -44.24%
Tax -999 -1,404 -1,715 -1,745 -1,865 -1,810 -1,549 -25.29%
NP 2,479 3,631 4,248 4,301 5,088 4,827 6,826 -49.00%
-
NP to SH 2,479 3,631 4,248 4,301 5,088 4,827 6,826 -49.00%
-
Tax Rate 28.72% 27.88% 28.76% 28.86% 26.82% 27.27% 18.50% -
Total Cost 46,504 47,411 47,637 49,057 49,590 50,886 46,995 -0.69%
-
Net Worth 25,588 24,897 25,888 24,741 23,912 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,840 1,840 - - 819 819 819 71.28%
Div Payout % 74.25% 50.69% - - 16.11% 16.98% 12.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 25,588 24,897 25,888 24,741 23,912 0 0 -
NOSH 125,555 122,708 123,749 122,968 122,815 85,531 82,125 32.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.06% 7.11% 8.19% 8.06% 9.31% 8.66% 12.68% -
ROE 9.69% 14.58% 16.41% 17.38% 21.28% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.01 41.60 41.93 43.39 44.52 65.14 65.53 -29.16%
EPS 1.97 2.96 3.43 3.50 4.14 5.64 8.31 -61.59%
DPS 1.47 1.50 0.00 0.00 0.67 0.96 1.00 29.19%
NAPS 0.2038 0.2029 0.2092 0.2012 0.1947 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 122,968
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.10 8.44 8.58 8.82 9.04 9.21 8.90 -6.06%
EPS 0.41 0.60 0.70 0.71 0.84 0.80 1.13 -49.03%
DPS 0.30 0.30 0.00 0.00 0.14 0.14 0.14 65.98%
NAPS 0.0423 0.0412 0.0428 0.0409 0.0395 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.41 0.44 0.49 0.51 0.56 0.80 -
P/RPS 1.03 0.99 1.05 1.13 1.15 0.86 1.22 -10.64%
P/EPS 20.26 13.86 12.82 14.01 12.31 9.92 9.63 63.96%
EY 4.94 7.22 7.80 7.14 8.12 10.08 10.39 -39.00%
DY 3.66 3.66 0.00 0.00 1.31 1.71 1.25 104.26%
P/NAPS 1.96 2.02 2.10 2.44 2.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 25/08/08 23/05/08 25/02/08 26/11/07 20/08/07 29/05/07 -
Price 0.31 0.40 0.45 0.47 0.50 0.55 0.89 -
P/RPS 0.79 0.96 1.07 1.08 1.12 0.84 1.36 -30.31%
P/EPS 15.70 13.52 13.11 13.44 12.07 9.75 10.71 28.95%
EY 6.37 7.40 7.63 7.44 8.29 10.26 9.34 -22.46%
DY 4.73 3.75 0.00 0.00 1.33 1.74 1.12 160.58%
P/NAPS 1.52 1.97 2.15 2.34 2.57 0.00 0.00 -

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