[JOE] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 122.36%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 162,051 171,854 175,208 172,664 168,729 175,308 187,054 -9.13%
PBT 6,753 7,308 6,936 7,004 4,106 4,044 5,186 19.26%
Tax -1,310 -629 -938 -732 -1,029 -1,008 -996 20.06%
NP 5,443 6,678 5,998 6,272 3,077 3,036 4,190 19.07%
-
NP to SH 5,120 6,036 5,242 5,748 2,585 2,453 3,620 26.02%
-
Tax Rate 19.40% 8.61% 13.52% 10.45% 25.06% 24.93% 19.21% -
Total Cost 156,608 165,176 169,210 166,392 165,652 172,272 182,864 -9.82%
-
Net Worth 126,030 124,882 119,136 119,749 118,999 119,839 119,302 3.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,575 - - - 1,586 - - -
Div Payout % 30.77% - - - 61.38% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 126,030 124,882 119,136 119,749 118,999 119,839 119,302 3.72%
NOSH 787,692 780,517 794,242 798,333 793,333 799,999 786,956 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.36% 3.89% 3.42% 3.63% 1.82% 1.73% 2.24% -
ROE 4.06% 4.83% 4.40% 4.80% 2.17% 2.05% 3.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.57 22.02 22.06 21.63 21.27 21.91 23.77 -9.19%
EPS 0.65 0.77 0.66 0.72 0.33 0.31 0.46 25.94%
DPS 0.20 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.1498 0.1516 3.66%
Adjusted Per Share Value based on latest NOSH - 798,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.97 56.18 57.27 56.44 55.16 57.31 61.15 -9.13%
EPS 1.67 1.97 1.71 1.88 0.85 0.80 1.18 26.08%
DPS 0.51 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.412 0.4082 0.3894 0.3915 0.389 0.3917 0.39 3.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.10 0.10 0.09 0.08 0.09 -
P/RPS 0.44 0.41 0.45 0.46 0.42 0.37 0.38 10.27%
P/EPS 13.85 11.64 15.15 13.89 27.62 26.09 19.57 -20.60%
EY 7.22 8.59 6.60 7.20 3.62 3.83 5.11 25.94%
DY 2.22 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.56 0.56 0.67 0.67 0.60 0.53 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 -
Price 0.08 0.09 0.09 0.10 0.10 0.08 0.08 -
P/RPS 0.39 0.41 0.41 0.46 0.47 0.37 0.34 9.58%
P/EPS 12.31 11.64 13.64 13.89 30.69 26.09 17.39 -20.58%
EY 8.13 8.59 7.33 7.20 3.26 3.83 5.75 26.00%
DY 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.60 0.67 0.67 0.53 0.53 -3.81%

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