[JSB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.48%
YoY- 389.06%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 682,036 729,213 743,212 743,509 750,094 722,416 647,209 3.55%
PBT 12,960 19,754 22,176 20,616 18,572 10,461 6,431 59.47%
Tax -4,886 -5,453 -5,715 -5,312 -5,159 -4,115 -3,755 19.16%
NP 8,074 14,301 16,461 15,304 13,413 6,346 2,676 108.66%
-
NP to SH 8,023 13,888 15,450 13,899 12,036 5,164 1,709 180.10%
-
Tax Rate 37.70% 27.60% 25.77% 25.77% 27.78% 39.34% 58.39% -
Total Cost 673,962 714,912 726,751 728,205 736,681 716,070 644,533 3.01%
-
Net Worth 131,283 131,841 128,148 72,409 124,704 118,912 114,154 9.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,172 2,172 2,172 2,172 1,802 1,802 1,802 13.24%
Div Payout % 27.08% 15.64% 14.06% 15.63% 14.98% 34.91% 105.48% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 131,283 131,841 128,148 72,409 124,704 118,912 114,154 9.75%
NOSH 72,532 72,440 72,440 72,409 72,502 72,507 72,249 0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.18% 1.96% 2.21% 2.06% 1.79% 0.88% 0.41% -
ROE 6.11% 10.53% 12.06% 19.19% 9.65% 4.34% 1.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 940.32 1,006.64 1,025.96 1,026.81 1,034.58 996.33 895.79 3.28%
EPS 11.06 19.17 21.33 19.19 16.60 7.12 2.37 178.99%
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.50 12.91%
NAPS 1.81 1.82 1.769 1.00 1.72 1.64 1.58 9.47%
Adjusted Per Share Value based on latest NOSH - 72,409
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.28 163.89 167.03 167.10 168.58 162.36 145.46 3.54%
EPS 1.80 3.12 3.47 3.12 2.71 1.16 0.38 181.78%
DPS 0.49 0.49 0.49 0.49 0.41 0.41 0.41 12.60%
NAPS 0.2951 0.2963 0.288 0.1627 0.2803 0.2672 0.2566 9.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.74 0.95 0.85 0.70 1.00 0.85 0.85 -
P/RPS 0.08 0.09 0.08 0.07 0.10 0.09 0.09 -7.54%
P/EPS 6.69 4.96 3.99 3.65 6.02 11.93 35.93 -67.35%
EY 14.95 20.18 25.09 27.42 16.60 8.38 2.78 206.63%
DY 4.05 3.16 3.53 4.29 2.50 2.94 2.94 23.78%
P/NAPS 0.41 0.52 0.48 0.70 0.58 0.52 0.54 -16.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 0.69 0.85 0.99 0.84 0.70 1.05 1.02 -
P/RPS 0.07 0.08 0.10 0.08 0.07 0.11 0.11 -25.99%
P/EPS 6.24 4.43 4.64 4.38 4.22 14.74 43.12 -72.40%
EY 16.03 22.55 21.54 22.85 23.72 6.78 2.32 262.34%
DY 4.35 3.53 3.03 3.57 3.57 2.38 2.45 46.57%
P/NAPS 0.38 0.47 0.56 0.84 0.41 0.64 0.65 -30.06%

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