[JHM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -96.69%
YoY- -98.09%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,272 25,274 31,050 39,904 48,983 51,042 51,885 -43.06%
PBT -3,877 -4,314 -2,845 271 3,478 5,035 5,963 -
Tax 323 285 81 -189 -999 -1,404 -1,715 -
NP -3,554 -4,029 -2,764 82 2,479 3,631 4,248 -
-
NP to SH -3,554 -4,029 -2,764 82 2,479 3,631 4,248 -
-
Tax Rate - - - 69.74% 28.72% 27.88% 28.76% -
Total Cost 25,826 29,303 33,814 39,822 46,504 47,411 47,637 -33.48%
-
Net Worth 21,155 20,636 21,313 24,395 25,588 24,897 25,888 -12.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,229 1,229 3,069 3,069 1,840 1,840 - -
Div Payout % 0.00% 0.00% 0.00% 3,743.45% 74.25% 50.69% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 21,155 20,636 21,313 24,395 25,588 24,897 25,888 -12.58%
NOSH 122,500 122,909 122,913 122,900 125,555 122,708 123,749 -0.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -15.96% -15.94% -8.90% 0.21% 5.06% 7.11% 8.19% -
ROE -16.80% -19.52% -12.97% 0.34% 9.69% 14.58% 16.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.18 20.56 25.26 32.47 39.01 41.60 41.93 -42.68%
EPS -2.90 -3.28 -2.25 0.07 1.97 2.96 3.43 -
DPS 1.00 1.00 2.50 2.50 1.47 1.50 0.00 -
NAPS 0.1727 0.1679 0.1734 0.1985 0.2038 0.2029 0.2092 -11.98%
Adjusted Per Share Value based on latest NOSH - 122,900
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.68 4.17 5.12 6.58 8.08 8.42 8.56 -43.00%
EPS -0.59 -0.66 -0.46 0.01 0.41 0.60 0.70 -
DPS 0.20 0.20 0.51 0.51 0.30 0.30 0.00 -
NAPS 0.0349 0.0341 0.0352 0.0403 0.0422 0.0411 0.0427 -12.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.17 0.15 0.30 0.40 0.41 0.44 -
P/RPS 0.77 0.83 0.59 0.92 1.03 0.99 1.05 -18.66%
P/EPS -4.83 -5.19 -6.67 449.64 20.26 13.86 12.82 -
EY -20.72 -19.28 -14.99 0.22 4.94 7.22 7.80 -
DY 7.14 5.88 16.65 8.33 3.66 3.66 0.00 -
P/NAPS 0.81 1.01 0.87 1.51 1.96 2.02 2.10 -46.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 27/08/09 25/05/09 26/02/09 26/11/08 25/08/08 23/05/08 -
Price 0.39 0.50 0.15 0.20 0.31 0.40 0.45 -
P/RPS 2.15 2.43 0.59 0.62 0.79 0.96 1.07 59.16%
P/EPS -13.44 -15.25 -6.67 299.76 15.70 13.52 13.11 -
EY -7.44 -6.56 -14.99 0.33 6.37 7.40 7.63 -
DY 2.56 2.00 16.65 12.49 4.73 3.75 0.00 -
P/NAPS 2.26 2.98 0.87 1.01 1.52 1.97 2.15 3.37%

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