[JHM] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.02%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 131,718 71,826 69,434 63,327 64,604 49,243 30,281 27.75%
PBT 9,002 -1,738 2,997 2,777 1,673 2,526 -546 -
Tax -2,040 -366 -976 -537 178 -530 -22 112.67%
NP 6,962 -2,104 2,021 2,240 1,851 1,996 -568 -
-
NP to SH 6,453 -1,120 2,251 2,240 1,851 1,996 -568 -
-
Tax Rate 22.66% - 32.57% 19.34% -10.64% 20.98% - -
Total Cost 124,756 73,930 67,413 61,087 62,753 47,247 30,849 26.20%
-
Net Worth 35,718 28,799 30,886 28,713 26,543 24,654 22,707 7.83%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 35,718 28,799 30,886 28,713 26,543 24,654 22,707 7.83%
NOSH 122,914 123,076 123,005 123,076 123,400 123,209 123,478 -0.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.29% -2.93% 2.91% 3.54% 2.87% 4.05% -1.88% -
ROE 18.07% -3.89% 7.29% 7.80% 6.97% 8.10% -2.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 107.16 58.36 56.45 51.45 52.35 39.97 24.52 27.85%
EPS 5.25 -0.91 1.83 1.82 1.50 1.62 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.234 0.2511 0.2333 0.2151 0.2001 0.1839 7.92%
Adjusted Per Share Value based on latest NOSH - 123,400
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.74 11.85 11.46 10.45 10.66 8.13 5.00 27.74%
EPS 1.06 -0.18 0.37 0.37 0.31 0.33 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0475 0.051 0.0474 0.0438 0.0407 0.0375 7.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.465 0.13 0.15 0.13 0.13 0.15 0.19 -
P/RPS 0.43 0.22 0.27 0.25 0.25 0.38 0.77 -9.24%
P/EPS 8.86 -14.29 8.20 7.14 8.67 9.26 -41.30 -
EY 11.29 -7.00 12.20 14.00 11.54 10.80 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.56 0.60 0.56 0.60 0.75 1.03 7.61%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 24/02/14 26/02/13 29/02/12 25/02/11 24/02/10 -
Price 0.45 0.145 0.18 0.16 0.16 0.14 0.40 -
P/RPS 0.42 0.25 0.32 0.31 0.31 0.35 1.63 -20.22%
P/EPS 8.57 -15.93 9.84 8.79 10.67 8.64 -86.96 -
EY 11.67 -6.28 10.17 11.38 9.38 11.57 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.62 0.72 0.69 0.74 0.70 2.18 -5.52%

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