[JHM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.43%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 69,434 64,824 63,420 64,682 63,327 61,743 61,335 8.59%
PBT 2,997 2,732 2,738 2,982 2,777 811 948 114.95%
Tax -976 -606 -618 -598 -537 66 178 -
NP 2,021 2,126 2,120 2,384 2,240 877 1,126 47.53%
-
NP to SH 2,251 2,268 2,184 2,384 2,240 877 1,126 58.49%
-
Tax Rate 32.57% 22.18% 22.57% 20.05% 19.34% -8.14% -18.78% -
Total Cost 67,413 62,698 61,300 62,298 61,087 60,866 60,209 7.80%
-
Net Worth 30,746 30,647 29,957 29,170 28,789 27,795 27,791 6.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,746 30,647 29,957 29,170 28,789 27,795 27,791 6.94%
NOSH 122,448 124,130 123,333 122,307 123,400 121,749 123,846 -0.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.91% 3.28% 3.34% 3.69% 3.54% 1.42% 1.84% -
ROE 7.32% 7.40% 7.29% 8.17% 7.78% 3.16% 4.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.70 52.22 51.42 52.88 51.32 50.71 49.53 9.40%
EPS 1.84 1.83 1.77 1.95 1.82 0.72 0.91 59.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2469 0.2429 0.2385 0.2333 0.2283 0.2244 7.76%
Adjusted Per Share Value based on latest NOSH - 122,307
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.48 10.72 10.48 10.69 10.47 10.21 10.14 8.60%
EPS 0.37 0.37 0.36 0.39 0.37 0.14 0.19 55.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0507 0.0495 0.0482 0.0476 0.0459 0.0459 6.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.155 0.145 0.125 0.13 0.14 0.12 -
P/RPS 0.26 0.30 0.28 0.24 0.25 0.28 0.24 5.46%
P/EPS 8.16 8.48 8.19 6.41 7.16 19.44 13.20 -27.36%
EY 12.26 11.79 12.21 15.59 13.96 5.15 7.58 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.60 0.52 0.56 0.61 0.53 8.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 31/05/13 26/02/13 26/11/12 27/08/12 -
Price 0.18 0.185 0.195 0.175 0.16 0.13 0.13 -
P/RPS 0.32 0.35 0.38 0.33 0.31 0.26 0.26 14.80%
P/EPS 9.79 10.13 11.01 8.98 8.81 18.05 14.30 -22.26%
EY 10.21 9.88 9.08 11.14 11.35 5.54 6.99 28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.80 0.73 0.69 0.57 0.58 15.46%

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