[JSB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -47.05%
YoY- 536.68%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 698,913 701,077 767,300 672,236 743,509 783,041 795,892 -8.27%
PBT 21,442 13,484 15,542 12,116 20,617 23,693 17,268 15.48%
Tax -5,947 -5,252 -5,526 -5,288 -5,312 -5,820 -5,244 8.72%
NP 15,495 8,232 10,016 6,828 15,305 17,873 12,024 18.36%
-
NP to SH 15,002 8,414 10,388 7,360 13,899 16,249 10,410 27.49%
-
Tax Rate 27.74% 38.95% 35.56% 43.64% 25.77% 24.56% 30.37% -
Total Cost 683,418 692,845 757,284 665,408 728,204 765,168 783,868 -8.71%
-
Net Worth 139,855 131,147 131,842 128,148 126,127 124,623 118,888 11.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,623 - - - 2,174 - - -
Div Payout % 24.15% - - - 15.65% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 139,855 131,147 131,842 128,148 126,127 124,623 118,888 11.40%
NOSH 72,463 72,456 72,440 72,440 72,487 72,455 72,493 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.22% 1.17% 1.31% 1.02% 2.06% 2.28% 1.51% -
ROE 10.73% 6.42% 7.88% 5.74% 11.02% 13.04% 8.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 964.50 967.58 1,059.21 927.98 1,025.71 1,080.72 1,097.89 -8.25%
EPS 20.70 11.61 14.34 10.16 19.18 22.43 14.36 27.52%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.93 1.81 1.82 1.769 1.74 1.72 1.64 11.43%
Adjusted Per Share Value based on latest NOSH - 72,440
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.08 157.56 172.45 151.08 167.10 175.99 178.87 -8.27%
EPS 3.37 1.89 2.33 1.65 3.12 3.65 2.34 27.44%
DPS 0.81 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3143 0.2947 0.2963 0.288 0.2835 0.2801 0.2672 11.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.74 0.95 0.85 0.70 1.00 0.85 -
P/RPS 0.07 0.08 0.09 0.09 0.07 0.09 0.08 -8.49%
P/EPS 3.38 6.37 6.62 8.37 3.65 4.46 5.92 -31.10%
EY 29.58 15.69 15.09 11.95 27.39 22.43 16.89 45.14%
DY 7.14 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.36 0.41 0.52 0.48 0.40 0.58 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.73 0.69 0.85 0.99 0.84 0.70 1.05 -
P/RPS 0.08 0.07 0.08 0.11 0.08 0.06 0.10 -13.78%
P/EPS 3.53 5.94 5.93 9.74 4.38 3.12 7.31 -38.36%
EY 28.36 16.83 16.87 10.26 22.83 32.04 13.68 62.36%
DY 6.85 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.56 0.48 0.41 0.64 -29.28%

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