[JHM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 398.06%
YoY- 161.25%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,243 48,267 44,283 38,524 30,281 22,272 25,274 55.80%
PBT 2,526 3,106 2,813 1,773 -546 -3,877 -4,314 -
Tax -530 -376 -173 -80 -22 323 285 -
NP 1,996 2,730 2,640 1,693 -568 -3,554 -4,029 -
-
NP to SH 1,996 2,730 2,640 1,693 -568 -3,554 -4,029 -
-
Tax Rate 20.98% 12.11% 6.15% 4.51% - - - -
Total Cost 47,247 45,537 41,643 36,831 30,849 25,826 29,303 37.38%
-
Net Worth 24,704 24,025 23,330 22,974 22,593 21,155 20,636 12.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 1,229 1,229 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,704 24,025 23,330 22,974 22,593 21,155 20,636 12.70%
NOSH 123,461 123,272 123,181 122,727 122,857 122,500 122,909 0.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.05% 5.66% 5.96% 4.39% -1.88% -15.96% -15.94% -
ROE 8.08% 11.36% 11.32% 7.37% -2.51% -16.80% -19.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.89 39.15 35.95 31.39 24.65 18.18 20.56 55.37%
EPS 1.62 2.21 2.14 1.38 -0.46 -2.90 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.2001 0.1949 0.1894 0.1872 0.1839 0.1727 0.1679 12.37%
Adjusted Per Share Value based on latest NOSH - 122,727
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.13 7.96 7.31 6.36 5.00 3.68 4.17 55.87%
EPS 0.33 0.45 0.44 0.28 -0.09 -0.59 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.0408 0.0396 0.0385 0.0379 0.0373 0.0349 0.0341 12.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.15 0.18 0.17 0.35 0.19 0.14 0.17 -
P/RPS 0.38 0.46 0.47 1.12 0.77 0.77 0.83 -40.51%
P/EPS 9.28 8.13 7.93 25.37 -41.10 -4.83 -5.19 -
EY 10.78 12.30 12.61 3.94 -2.43 -20.72 -19.28 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 5.88 -
P/NAPS 0.75 0.92 0.90 1.87 1.03 0.81 1.01 -17.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 23/11/09 27/08/09 -
Price 0.14 0.16 0.18 0.16 0.40 0.39 0.50 -
P/RPS 0.35 0.41 0.50 0.51 1.62 2.15 2.43 -72.42%
P/EPS 8.66 7.22 8.40 11.60 -86.52 -13.44 -15.25 -
EY 11.55 13.84 11.91 8.62 -1.16 -7.44 -6.56 -
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.00 -
P/NAPS 0.70 0.82 0.95 0.85 2.18 2.26 2.98 -61.82%

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