[JHM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 32.06%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 64,604 63,404 61,296 56,080 49,243 48,267 44,283 28.54%
PBT 1,673 3,415 3,560 3,108 2,526 3,106 2,813 -29.21%
Tax 178 -176 -379 -472 -530 -376 -173 -
NP 1,851 3,239 3,181 2,636 1,996 2,730 2,640 -21.02%
-
NP to SH 1,851 3,239 3,181 2,636 1,996 2,730 2,640 -21.02%
-
Tax Rate -10.64% 5.15% 10.65% 15.19% 20.98% 12.11% 6.15% -
Total Cost 62,753 60,165 58,115 53,444 47,247 45,537 41,643 31.34%
-
Net Worth 26,305 27,133 26,606 25,645 24,704 24,025 23,330 8.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 26,305 27,133 26,606 25,645 24,704 24,025 23,330 8.30%
NOSH 122,295 122,666 123,636 122,941 123,461 123,272 123,181 -0.47%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.87% 5.11% 5.19% 4.70% 4.05% 5.66% 5.96% -
ROE 7.04% 11.94% 11.96% 10.28% 8.08% 11.36% 11.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.83 51.69 49.58 45.62 39.89 39.15 35.95 29.16%
EPS 1.51 2.64 2.57 2.14 1.62 2.21 2.14 -20.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2212 0.2152 0.2086 0.2001 0.1949 0.1894 8.82%
Adjusted Per Share Value based on latest NOSH - 122,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.68 10.48 10.13 9.27 8.14 7.98 7.32 28.55%
EPS 0.31 0.54 0.53 0.44 0.33 0.45 0.44 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0449 0.044 0.0424 0.0408 0.0397 0.0386 8.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.12 0.14 0.125 0.15 0.18 0.17 -
P/RPS 0.25 0.23 0.28 0.27 0.38 0.46 0.47 -34.27%
P/EPS 8.59 4.54 5.44 5.83 9.28 8.13 7.93 5.45%
EY 11.64 22.00 18.38 17.15 10.78 12.30 12.61 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.65 0.60 0.75 0.92 0.90 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 30/05/11 25/02/11 25/11/10 23/08/10 -
Price 0.16 0.12 0.13 0.18 0.14 0.16 0.18 -
P/RPS 0.30 0.23 0.26 0.39 0.35 0.41 0.50 -28.79%
P/EPS 10.57 4.54 5.05 8.40 8.66 7.22 8.40 16.50%
EY 9.46 22.00 19.79 11.91 11.55 13.84 11.91 -14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.54 0.60 0.86 0.70 0.82 0.95 -15.30%

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