[JHM] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.38%
YoY- -33.83%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 34,696 16,268 16,919 15,515 15,107 12,999 9,015 25.17%
PBT 845 -1,325 593 599 736 881 588 6.22%
Tax -160 0 -100 -112 0 -203 0 -
NP 685 -1,325 493 487 736 678 588 2.57%
-
NP to SH 1,324 -968 571 487 736 678 588 14.47%
-
Tax Rate 18.93% - 16.86% 18.70% 0.00% 23.04% 0.00% -
Total Cost 34,011 17,593 16,426 15,028 14,371 12,321 8,427 26.16%
-
Net Worth 32,560 28,856 30,647 27,795 27,133 24,025 21,155 7.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 32,560 28,856 30,647 27,795 27,133 24,025 21,155 7.44%
NOSH 122,592 122,531 124,130 121,749 122,666 123,272 122,500 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.97% -8.14% 2.91% 3.14% 4.87% 5.22% 6.52% -
ROE 4.07% -3.35% 1.86% 1.75% 2.71% 2.82% 2.78% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.30 13.28 13.63 12.74 12.32 10.54 7.36 25.15%
EPS 1.08 -0.79 0.46 0.40 0.60 0.55 0.48 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.2355 0.2469 0.2283 0.2212 0.1949 0.1727 7.43%
Adjusted Per Share Value based on latest NOSH - 121,749
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.74 2.69 2.80 2.56 2.50 2.15 1.49 25.19%
EPS 0.22 -0.16 0.09 0.08 0.12 0.11 0.10 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0477 0.0507 0.0459 0.0449 0.0397 0.035 7.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.385 0.205 0.155 0.14 0.12 0.18 0.14 -
P/RPS 1.36 1.54 1.14 1.10 0.97 1.71 1.90 -5.41%
P/EPS 35.65 -25.95 33.70 35.00 20.00 32.73 29.17 3.39%
EY 2.81 -3.85 2.97 2.86 5.00 3.06 3.43 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.87 0.63 0.61 0.54 0.92 0.81 10.18%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 25/11/13 26/11/12 29/11/11 25/11/10 23/11/09 -
Price 0.415 0.165 0.185 0.13 0.12 0.16 0.39 -
P/RPS 1.47 1.24 1.36 1.02 0.97 1.52 5.30 -19.23%
P/EPS 38.43 -20.89 40.22 32.50 20.00 29.09 81.25 -11.72%
EY 2.60 -4.79 2.49 3.08 5.00 3.44 1.23 13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.70 0.75 0.57 0.54 0.82 2.26 -5.98%

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