[JOTECH] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 12.71%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 109,408 104,750 105,784 129,813 130,442 126,016 123,512 -7.75%
PBT 32,289 43,298 49,600 10,342 9,553 8,380 7,644 161.08%
Tax -3,462 -10,510 -18,328 -969 -1,201 -1,586 -1,388 83.81%
NP 28,826 32,788 31,272 9,373 8,352 6,794 6,256 176.64%
-
NP to SH 28,566 32,716 31,304 9,030 8,012 6,636 6,156 177.94%
-
Tax Rate 10.72% 24.27% 36.95% 9.37% 12.57% 18.93% 18.16% -
Total Cost 80,581 71,962 74,512 120,440 122,090 119,222 117,256 -22.10%
-
Net Worth 148,084 149,211 139,986 109,565 106,313 101,383 99,582 30.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 148,084 149,211 139,986 109,565 106,313 101,383 99,582 30.25%
NOSH 1,050,245 1,105,270 1,102,253 920,714 924,461 921,666 905,294 10.39%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.35% 31.30% 29.56% 7.22% 6.40% 5.39% 5.07% -
ROE 19.29% 21.93% 22.36% 8.24% 7.54% 6.55% 6.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.42 9.48 9.60 14.10 14.11 13.67 13.64 -16.41%
EPS 2.72 2.96 2.84 0.98 0.87 0.72 0.68 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.135 0.127 0.119 0.115 0.11 0.11 17.98%
Adjusted Per Share Value based on latest NOSH - 913,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.76 9.34 9.43 11.58 11.63 11.24 11.02 -7.76%
EPS 2.55 2.92 2.79 0.81 0.71 0.59 0.55 177.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1331 0.1248 0.0977 0.0948 0.0904 0.0888 30.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.145 0.10 0.08 0.08 0.09 -
P/RPS 1.15 1.48 1.51 0.71 0.57 0.59 0.66 44.75%
P/EPS 4.41 4.73 5.11 10.20 9.23 11.11 13.24 -51.91%
EY 22.67 21.14 19.59 9.81 10.83 9.00 7.56 107.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.14 0.84 0.70 0.73 0.82 2.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 -
Price 0.13 0.125 0.13 0.145 0.12 0.08 0.08 -
P/RPS 1.25 1.32 1.35 1.03 0.85 0.59 0.59 64.88%
P/EPS 4.78 4.22 4.58 14.78 13.85 11.11 11.76 -45.09%
EY 20.92 23.68 21.85 6.76 7.22 9.00 8.50 82.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.02 1.22 1.04 0.73 0.73 16.65%

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