[JHM] YoY TTM 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- 11.79%
YoY- -243.36%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,743 63,404 48,267 22,272 48,983 54,678 25,971 15.51%
PBT 811 3,415 3,106 -3,877 3,478 6,953 4,851 -25.75%
Tax 66 -176 -376 323 -999 -1,865 -642 -
NP 877 3,239 2,730 -3,554 2,479 5,088 4,209 -22.98%
-
NP to SH 877 3,239 2,730 -3,554 2,479 5,088 4,209 -22.98%
-
Tax Rate -8.14% 5.15% 12.11% - 28.72% 26.82% 13.23% -
Total Cost 60,866 60,165 45,537 25,826 46,504 49,590 21,762 18.68%
-
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 - - - 1,229 1,840 819 - -
Div Payout % - - - 0.00% 74.25% 16.11% - -
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 1.42% 5.11% 5.66% -15.96% 5.06% 9.31% 16.21% -
ROE 3.16% 11.94% 11.36% -16.80% 9.69% 21.28% 21.49% -
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 50.71 51.69 39.15 18.18 39.01 44.52 31.56 8.21%
EPS 0.72 2.64 2.21 -2.90 1.97 4.14 5.11 -27.84%
DPS 0.00 0.00 0.00 1.00 1.47 0.67 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 10.21 10.48 7.98 3.68 8.10 9.04 4.29 15.53%
EPS 0.14 0.54 0.45 -0.59 0.41 0.84 0.70 -23.50%
DPS 0.00 0.00 0.00 0.20 0.30 0.14 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 0.28 0.23 0.46 0.77 1.03 1.15 1.49 -24.29%
P/EPS 19.44 4.54 8.13 -4.83 20.26 12.31 9.19 13.28%
EY 5.15 22.00 12.30 -20.72 4.94 8.12 10.88 -11.70%
DY 0.00 0.00 0.00 7.14 3.66 1.31 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 - -
Price 0.13 0.12 0.16 0.39 0.31 0.50 0.00 -
P/RPS 0.26 0.23 0.41 2.15 0.79 1.12 0.00 -
P/EPS 18.05 4.54 7.22 -13.44 15.70 12.07 0.00 -
EY 5.54 22.00 13.84 -7.44 6.37 8.29 0.00 -
DY 0.00 0.00 0.00 2.56 4.73 1.33 0.00 -
P/NAPS 0.57 0.54 0.82 2.26 1.52 2.57 0.00 -

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