[JHM] YoY 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- 186.98%
YoY- 420.35%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,515 15,107 12,999 9,015 12,017 14,076 15,111 0.44%
PBT 599 736 881 588 151 1,708 1,392 -13.09%
Tax -112 0 -203 0 -38 -443 -388 -18.68%
NP 487 736 678 588 113 1,265 1,004 -11.34%
-
NP to SH 487 736 678 588 113 1,265 1,004 -11.34%
-
Tax Rate 18.70% 0.00% 23.04% 0.00% 25.17% 25.94% 27.87% -
Total Cost 15,028 14,371 12,321 8,427 11,904 12,811 14,107 1.05%
-
Net Worth 27,795 27,133 24,025 21,155 25,588 23,912 19,586 6.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 27,795 27,133 24,025 21,155 25,588 23,912 19,586 6.00%
NOSH 121,749 122,666 123,272 122,500 125,555 122,815 82,295 6.73%
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 3.14% 4.87% 5.22% 6.52% 0.94% 8.99% 6.64% -
ROE 1.75% 2.71% 2.82% 2.78% 0.44% 5.29% 5.13% -
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 12.74 12.32 10.54 7.36 9.57 11.46 18.36 -5.90%
EPS 0.40 0.60 0.55 0.48 0.09 1.03 1.22 -16.94%
DPS 0.00 0.00 0.00 0.00 0.00 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 2.56 2.50 2.15 1.49 1.99 2.33 2.50 0.39%
EPS 0.08 0.12 0.11 0.10 0.02 0.21 0.17 -11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0449 0.0397 0.035 0.0423 0.0395 0.0324 5.97%
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 1.10 0.97 1.71 1.90 4.18 4.45 2.56 -13.12%
P/EPS 35.00 20.00 32.73 29.17 444.44 49.51 38.52 -1.58%
EY 2.86 5.00 3.06 3.43 0.23 2.02 2.60 1.59%
DY 0.00 0.00 0.00 0.00 0.00 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 1.02 0.97 1.52 5.30 3.24 4.36 3.43 -18.28%
P/EPS 32.50 20.00 29.09 81.25 344.44 48.54 51.64 -7.42%
EY 3.08 5.00 3.44 1.23 0.29 2.06 1.94 8.00%
DY 0.00 0.00 0.00 0.00 0.00 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