[JHM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -26.89%
YoY- 451.41%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 63,404 61,296 56,080 49,243 48,267 44,283 38,524 39.35%
PBT 3,415 3,560 3,108 2,526 3,106 2,813 1,773 54.74%
Tax -176 -379 -472 -530 -376 -173 -80 69.07%
NP 3,239 3,181 2,636 1,996 2,730 2,640 1,693 54.05%
-
NP to SH 3,239 3,181 2,636 1,996 2,730 2,640 1,693 54.05%
-
Tax Rate 5.15% 10.65% 15.19% 20.98% 12.11% 6.15% 4.51% -
Total Cost 60,165 58,115 53,444 47,247 45,537 41,643 36,831 38.66%
-
Net Worth 27,133 26,606 25,645 24,704 24,025 23,330 22,974 11.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 27,133 26,606 25,645 24,704 24,025 23,330 22,974 11.71%
NOSH 122,666 123,636 122,941 123,461 123,272 123,181 122,727 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.11% 5.19% 4.70% 4.05% 5.66% 5.96% 4.39% -
ROE 11.94% 11.96% 10.28% 8.08% 11.36% 11.32% 7.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.69 49.58 45.62 39.89 39.15 35.95 31.39 39.40%
EPS 2.64 2.57 2.14 1.62 2.21 2.14 1.38 54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2152 0.2086 0.2001 0.1949 0.1894 0.1872 11.75%
Adjusted Per Share Value based on latest NOSH - 123,461
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.48 10.13 9.27 8.14 7.98 7.32 6.37 39.32%
EPS 0.54 0.53 0.44 0.33 0.45 0.44 0.28 54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0449 0.044 0.0424 0.0408 0.0397 0.0386 0.038 11.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.125 0.15 0.18 0.17 0.35 -
P/RPS 0.23 0.28 0.27 0.38 0.46 0.47 1.12 -65.15%
P/EPS 4.54 5.44 5.83 9.28 8.13 7.93 25.37 -68.21%
EY 22.00 18.38 17.15 10.78 12.30 12.61 3.94 214.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.60 0.75 0.92 0.90 1.87 -56.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 25/02/11 25/11/10 23/08/10 25/05/10 -
Price 0.12 0.13 0.18 0.14 0.16 0.18 0.16 -
P/RPS 0.23 0.26 0.39 0.35 0.41 0.50 0.51 -41.16%
P/EPS 4.54 5.05 8.40 8.66 7.22 8.40 11.60 -46.46%
EY 22.00 19.79 11.91 11.55 13.84 11.91 8.62 86.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.86 0.70 0.82 0.95 0.85 -26.07%

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