[JSB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 133.08%
YoY- 200.52%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 729,213 743,212 743,509 750,094 722,416 647,209 619,015 11.55%
PBT 19,754 22,176 20,616 18,572 10,461 6,431 7,678 87.86%
Tax -5,453 -5,715 -5,312 -5,159 -4,115 -3,755 -3,957 23.86%
NP 14,301 16,461 15,304 13,413 6,346 2,676 3,721 145.56%
-
NP to SH 13,888 15,450 13,899 12,036 5,164 1,709 2,842 188.24%
-
Tax Rate 27.60% 25.77% 25.77% 27.78% 39.34% 58.39% 51.54% -
Total Cost 714,912 726,751 728,205 736,681 716,070 644,533 615,294 10.53%
-
Net Worth 131,841 128,148 72,409 124,704 118,912 114,154 113,205 10.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,172 2,172 2,172 1,802 1,802 1,802 1,802 13.27%
Div Payout % 15.64% 14.06% 15.63% 14.98% 34.91% 105.48% 63.43% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,841 128,148 72,409 124,704 118,912 114,154 113,205 10.70%
NOSH 72,440 72,440 72,409 72,502 72,507 72,249 72,105 0.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.96% 2.21% 2.06% 1.79% 0.88% 0.41% 0.60% -
ROE 10.53% 12.06% 19.19% 9.65% 4.34% 1.50% 2.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,006.64 1,025.96 1,026.81 1,034.58 996.33 895.79 858.49 11.20%
EPS 19.17 21.33 19.19 16.60 7.12 2.37 3.94 187.41%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.93%
NAPS 1.82 1.769 1.00 1.72 1.64 1.58 1.57 10.36%
Adjusted Per Share Value based on latest NOSH - 72,502
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 163.89 167.03 167.10 168.58 162.36 145.46 139.12 11.55%
EPS 3.12 3.47 3.12 2.71 1.16 0.38 0.64 187.78%
DPS 0.49 0.49 0.49 0.41 0.41 0.41 0.41 12.63%
NAPS 0.2963 0.288 0.1627 0.2803 0.2672 0.2566 0.2544 10.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.85 0.70 1.00 0.85 0.85 0.86 -
P/RPS 0.09 0.08 0.07 0.10 0.09 0.09 0.10 -6.78%
P/EPS 4.96 3.99 3.65 6.02 11.93 35.93 21.82 -62.78%
EY 20.18 25.09 27.42 16.60 8.38 2.78 4.58 169.00%
DY 3.16 3.53 4.29 2.50 2.94 2.94 2.91 5.65%
P/NAPS 0.52 0.48 0.70 0.58 0.52 0.54 0.55 -3.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.85 0.99 0.84 0.70 1.05 1.02 1.05 -
P/RPS 0.08 0.10 0.08 0.07 0.11 0.11 0.12 -23.70%
P/EPS 4.43 4.64 4.38 4.22 14.74 43.12 26.64 -69.79%
EY 22.55 21.54 22.85 23.72 6.78 2.32 3.75 231.04%
DY 3.53 3.03 3.57 3.57 2.38 2.45 2.38 30.08%
P/NAPS 0.47 0.56 0.84 0.41 0.64 0.65 0.67 -21.06%

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