[JHM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.89%
YoY- -21.08%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 31,962 18,842 15,938 17,200 17,108 11,892 6,133 31.65%
PBT 2,102 -611 400 644 816 364 -676 -
Tax -473 -73 -20 0 0 -93 0 -
NP 1,629 -684 380 644 816 271 -676 -
-
NP to SH 1,461 -433 444 644 816 271 -676 -
-
Tax Rate 22.50% - 5.00% 0.00% 0.00% 25.55% - -
Total Cost 30,333 19,526 15,558 16,556 16,292 11,621 6,809 28.25%
-
Net Worth 31,921 30,470 29,957 27,791 26,606 23,330 20,636 7.53%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 31,921 30,470 29,957 27,791 26,606 23,330 20,636 7.53%
NOSH 122,773 123,714 123,333 123,846 123,636 123,181 122,909 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.10% -3.63% 2.38% 3.74% 4.77% 2.28% -11.02% -
ROE 4.58% -1.42% 1.48% 2.32% 3.07% 1.16% -3.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.03 15.23 12.92 13.89 13.84 9.65 4.99 31.67%
EPS 1.19 -0.35 0.36 0.52 0.66 0.22 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2463 0.2429 0.2244 0.2152 0.1894 0.1679 7.55%
Adjusted Per Share Value based on latest NOSH - 123,846
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.28 3.11 2.63 2.84 2.83 1.97 1.01 31.72%
EPS 0.24 -0.07 0.07 0.11 0.13 0.04 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0504 0.0495 0.0459 0.044 0.0386 0.0341 7.55%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.33 0.235 0.145 0.12 0.14 0.17 0.17 -
P/RPS 1.27 1.54 1.12 0.86 1.01 1.76 3.41 -15.17%
P/EPS 27.73 -67.14 40.28 23.08 21.21 77.27 -30.91 -
EY 3.61 -1.49 2.48 4.33 4.71 1.29 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.95 0.60 0.53 0.65 0.90 1.01 3.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 23/08/10 27/08/09 -
Price 0.375 0.22 0.195 0.13 0.13 0.18 0.50 -
P/RPS 1.44 1.44 1.51 0.94 0.94 1.86 10.02 -27.61%
P/EPS 31.51 -62.86 54.17 25.00 19.70 81.82 -90.91 -
EY 3.17 -1.59 1.85 4.00 5.08 1.22 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.89 0.80 0.58 0.60 0.95 2.98 -11.41%

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