[JHM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 66.91%
YoY- 126.7%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 31,874 31,781 35,050 22,997 8,995 23,625 25,941 3.48%
PBT 1,097 1,136 1,861 827 -2,532 2,053 3,064 -15.72%
Tax -81 0 0 -151 0 -474 -815 -31.91%
NP 1,016 1,136 1,861 676 -2,532 1,579 2,249 -12.39%
-
NP to SH 1,080 1,136 1,861 676 -2,532 1,579 2,249 -11.49%
-
Tax Rate 7.38% 0.00% 0.00% 18.26% - 23.09% 26.60% -
Total Cost 30,858 30,645 33,189 22,321 11,527 22,046 23,692 4.49%
-
Net Worth 29,810 27,708 26,522 23,278 20,637 25,029 15,392 11.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 1,850 - -
Div Payout % - - - - - 117.19% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 29,810 27,708 26,522 23,278 20,637 25,029 15,392 11.63%
NOSH 122,727 123,478 123,245 122,909 122,912 123,359 85,513 6.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.19% 3.57% 5.31% 2.94% -28.15% 6.68% 8.67% -
ROE 3.62% 4.10% 7.02% 2.90% -12.27% 6.31% 14.61% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.97 25.74 28.44 18.71 7.32 19.15 30.34 -2.55%
EPS 0.88 0.92 1.51 0.55 -2.06 1.28 2.63 -16.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.2429 0.2244 0.2152 0.1894 0.1679 0.2029 0.18 5.11%
Adjusted Per Share Value based on latest NOSH - 123,181
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.26 5.24 5.78 3.79 1.48 3.90 4.28 3.49%
EPS 0.18 0.19 0.31 0.11 -0.42 0.26 0.37 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.0492 0.0457 0.0438 0.0384 0.0341 0.0413 0.0254 11.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.145 0.12 0.14 0.17 0.17 0.41 0.56 -
P/RPS 0.56 0.47 0.49 0.91 2.32 2.14 1.85 -18.04%
P/EPS 16.48 13.04 9.27 30.91 -8.25 32.03 21.29 -4.17%
EY 6.07 7.67 10.79 3.24 -12.12 3.12 4.70 4.35%
DY 0.00 0.00 0.00 0.00 0.00 3.66 0.00 -
P/NAPS 0.60 0.53 0.65 0.90 1.01 2.02 3.11 -23.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 26/08/11 23/08/10 27/08/09 25/08/08 20/08/07 -
Price 0.195 0.13 0.13 0.18 0.50 0.40 0.55 -
P/RPS 0.75 0.51 0.46 0.96 6.83 2.09 1.81 -13.64%
P/EPS 22.16 14.13 8.61 32.73 -24.27 31.25 20.91 0.97%
EY 4.51 7.08 11.62 3.06 -4.12 3.20 4.78 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.80 0.58 0.60 0.95 2.98 1.97 3.06 -20.01%

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