[JHM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.82%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 72,349 64,824 61,743 63,404 48,267 22,272 48,983 6.71%
PBT -512 2,732 811 3,415 3,106 -3,877 3,478 -
Tax -891 -606 66 -176 -376 323 -999 -1.88%
NP -1,403 2,126 877 3,239 2,730 -3,554 2,479 -
-
NP to SH -683 2,268 877 3,239 2,730 -3,554 2,479 -
-
Tax Rate - 22.18% -8.14% 5.15% 12.11% - 28.72% -
Total Cost 73,752 62,698 60,866 60,165 45,537 25,826 46,504 7.98%
-
Net Worth 28,856 30,647 27,795 27,133 24,025 21,155 25,588 2.02%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 1,229 1,840 -
Div Payout % - - - - - 0.00% 74.25% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 28,856 30,647 27,795 27,133 24,025 21,155 25,588 2.02%
NOSH 122,531 124,130 121,749 122,666 123,272 122,500 125,555 -0.40%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -1.94% 3.28% 1.42% 5.11% 5.66% -15.96% 5.06% -
ROE -2.37% 7.40% 3.16% 11.94% 11.36% -16.80% 9.69% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 59.05 52.22 50.71 51.69 39.15 18.18 39.01 7.15%
EPS -0.56 1.83 0.72 2.64 2.21 -2.90 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.47 -
NAPS 0.2355 0.2469 0.2283 0.2212 0.1949 0.1727 0.2038 2.43%
Adjusted Per Share Value based on latest NOSH - 122,666
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.96 10.72 10.21 10.48 7.98 3.68 8.10 6.70%
EPS -0.11 0.37 0.14 0.54 0.45 -0.59 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.30 -
NAPS 0.0477 0.0507 0.0459 0.0449 0.0397 0.035 0.0423 2.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.205 0.155 0.14 0.12 0.18 0.14 0.40 -
P/RPS 0.35 0.30 0.28 0.23 0.46 0.77 1.03 -16.45%
P/EPS -36.78 8.48 19.44 4.54 8.13 -4.83 20.26 -
EY -2.72 11.79 5.15 22.00 12.30 -20.72 4.94 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 3.66 -
P/NAPS 0.87 0.63 0.61 0.54 0.92 0.81 1.96 -12.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 25/11/13 26/11/12 29/11/11 25/11/10 23/11/09 26/11/08 -
Price 0.165 0.185 0.13 0.12 0.16 0.39 0.31 -
P/RPS 0.28 0.35 0.26 0.23 0.41 2.15 0.79 -15.86%
P/EPS -29.60 10.13 18.05 4.54 7.22 -13.44 15.70 -
EY -3.38 9.88 5.54 22.00 13.84 -7.44 6.37 -
DY 0.00 0.00 0.00 0.00 0.00 2.56 4.73 -
P/NAPS 0.70 0.75 0.57 0.54 0.82 2.26 1.52 -12.11%

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