[JHM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.22%
YoY- -214.89%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,296 50,157 35,996 18,010 35,642 40,017 33,607 5.85%
PBT 1,735 2,597 1,708 -1,944 2,204 4,772 5,768 -18.12%
Tax -112 0 -354 0 -512 -1,258 -1,560 -35.50%
NP 1,623 2,597 1,354 -1,944 1,692 3,514 4,208 -14.66%
-
NP to SH 1,623 2,597 1,354 -1,944 1,692 3,514 4,208 -14.66%
-
Tax Rate 6.46% 0.00% 20.73% - 23.23% 26.36% 27.05% -
Total Cost 45,673 47,560 34,642 19,954 33,950 36,503 29,399 7.61%
-
Net Worth 28,070 27,225 23,990 21,248 24,987 19,111 16,179 9.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,839 - - -
Div Payout % - - - - 108.70% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 28,070 27,225 23,990 21,248 24,987 19,111 16,179 9.60%
NOSH 122,954 123,080 123,090 123,037 122,608 98,156 67,980 10.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.43% 5.18% 3.76% -10.79% 4.75% 8.78% 12.52% -
ROE 5.78% 9.54% 5.64% -9.15% 6.77% 18.39% 26.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.47 40.75 29.24 14.64 29.07 40.77 49.44 -4.09%
EPS 1.32 2.11 1.10 -1.58 1.38 3.58 6.19 -22.68%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2283 0.2212 0.1949 0.1727 0.2038 0.1947 0.238 -0.69%
Adjusted Per Share Value based on latest NOSH - 122,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.82 8.29 5.95 2.98 5.89 6.61 5.56 5.84%
EPS 0.27 0.43 0.22 -0.32 0.28 0.58 0.70 -14.66%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.0464 0.045 0.0397 0.0351 0.0413 0.0316 0.0267 9.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.12 0.18 0.14 0.40 0.51 0.47 -
P/RPS 0.36 0.29 0.62 0.96 1.38 1.25 0.95 -14.92%
P/EPS 10.61 5.69 16.36 -8.86 28.99 14.25 7.59 5.73%
EY 9.43 17.58 6.11 -11.29 3.45 7.02 13.17 -5.41%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.61 0.54 0.92 0.81 1.96 2.62 1.97 -17.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 25/11/10 23/11/09 26/11/08 26/11/07 21/11/06 -
Price 0.13 0.12 0.16 0.39 0.31 0.50 0.63 -
P/RPS 0.34 0.29 0.55 2.66 1.07 1.23 1.27 -19.70%
P/EPS 9.85 5.69 14.55 -24.68 22.46 13.97 10.18 -0.54%
EY 10.15 17.58 6.88 -4.05 4.45 7.16 9.83 0.53%
DY 0.00 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.57 0.54 0.82 2.26 1.52 2.57 2.65 -22.57%

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