[JHM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.88%
YoY- -50.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,327 61,743 61,335 61,243 64,604 63,404 61,296 2.18%
PBT 2,777 811 948 1,120 1,673 3,415 3,560 -15.19%
Tax -537 66 178 178 178 -176 -379 26.01%
NP 2,240 877 1,126 1,298 1,851 3,239 3,181 -20.76%
-
NP to SH 2,240 877 1,126 1,298 1,851 3,239 3,181 -20.76%
-
Tax Rate 19.34% -8.14% -18.78% -15.89% -10.64% 5.15% 10.65% -
Total Cost 61,087 60,866 60,209 59,945 62,753 60,165 58,115 3.36%
-
Net Worth 28,789 27,795 27,791 26,949 26,305 27,133 26,606 5.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,789 27,795 27,791 26,949 26,305 27,133 26,606 5.37%
NOSH 123,400 121,749 123,846 122,999 122,295 122,666 123,636 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.54% 1.42% 1.84% 2.12% 2.87% 5.11% 5.19% -
ROE 7.78% 3.16% 4.05% 4.82% 7.04% 11.94% 11.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.32 50.71 49.53 49.79 52.83 51.69 49.58 2.31%
EPS 1.82 0.72 0.91 1.06 1.51 2.64 2.57 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2283 0.2244 0.2191 0.2151 0.2212 0.2152 5.50%
Adjusted Per Share Value based on latest NOSH - 122,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.45 10.19 10.12 10.11 10.66 10.46 10.11 2.21%
EPS 0.37 0.14 0.19 0.21 0.31 0.53 0.52 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0459 0.0459 0.0445 0.0434 0.0448 0.0439 5.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.13 0.14 0.12 0.15 0.13 0.12 0.14 -
P/RPS 0.25 0.28 0.24 0.30 0.25 0.23 0.28 -7.24%
P/EPS 7.16 19.44 13.20 14.21 8.59 4.54 5.44 19.99%
EY 13.96 5.15 7.58 7.04 11.64 22.00 18.38 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.53 0.68 0.60 0.54 0.65 -9.41%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 27/08/12 28/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.16 0.13 0.13 0.13 0.16 0.12 0.13 -
P/RPS 0.31 0.26 0.26 0.26 0.30 0.23 0.26 12.38%
P/EPS 8.81 18.05 14.30 12.32 10.57 4.54 5.05 44.67%
EY 11.35 5.54 6.99 8.12 9.46 22.00 19.79 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.58 0.59 0.74 0.54 0.60 9.71%

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