[JSB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.82%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 657,156 655,386 669,074 621,864 637,872 635,589 667,640 -1.04%
PBT 5,986 4,465 4,332 2,632 9,220 4,898 3,392 45.78%
Tax -3,423 -2,732 -2,924 -1,964 -1,955 -2,496 -2,324 29.30%
NP 2,563 1,733 1,408 668 7,265 2,402 1,068 78.77%
-
NP to SH 1,568 1,064 1,378 820 6,732 2,237 1,246 16.47%
-
Tax Rate 57.18% 61.19% 67.50% 74.62% 21.20% 50.96% 68.51% -
Total Cost 654,593 653,653 667,666 621,196 630,607 633,186 666,572 -1.19%
-
Net Worth 150,266 149,286 151,460 150,735 150,789 142,485 143,434 3.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,177 - - - 2,174 - - -
Div Payout % 138.89% - - - 32.31% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,266 149,286 151,460 150,735 150,789 142,485 143,434 3.13%
NOSH 72,469 72,469 72,469 72,469 72,494 72,327 72,441 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.39% 0.26% 0.21% 0.11% 1.14% 0.38% 0.16% -
ROE 1.04% 0.71% 0.91% 0.54% 4.46% 1.57% 0.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 905.27 904.37 923.26 858.11 879.89 878.76 921.62 -1.18%
EPS 2.16 1.47 1.90 1.12 9.29 3.09 1.72 16.31%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.07 2.06 2.09 2.08 2.08 1.97 1.98 2.99%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 147.69 147.30 150.37 139.76 143.36 142.85 150.05 -1.04%
EPS 0.35 0.24 0.31 0.18 1.51 0.50 0.28 15.96%
DPS 0.49 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3377 0.3355 0.3404 0.3388 0.3389 0.3202 0.3224 3.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.67 0.63 0.70 0.69 0.68 0.82 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.08 0.09 -15.36%
P/EPS 27.76 45.63 33.13 61.86 7.43 21.98 47.67 -30.15%
EY 3.60 2.19 3.02 1.62 13.46 4.55 2.10 43.00%
DY 5.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.29 0.33 0.30 0.34 0.33 0.35 0.41 -20.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 17/08/12 29/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.60 0.64 0.66 0.62 0.68 0.75 0.66 -
P/RPS 0.07 0.07 0.07 0.07 0.08 0.09 0.07 0.00%
P/EPS 27.76 43.59 34.71 54.79 7.32 24.25 38.37 -19.33%
EY 3.60 2.29 2.88 1.83 13.66 4.12 2.61 23.78%
DY 5.00 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.30 0.33 0.38 0.33 -8.21%

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