[JSB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.12%
YoY- 204.33%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 592,469 601,315 633,962 635,532 647,595 651,354 642,525 -5.25%
PBT 15,776 19,625 24,803 20,218 16,776 15,160 12,686 15.62%
Tax -4,683 -5,382 -5,722 -5,701 -5,638 -5,599 -5,475 -9.88%
NP 11,093 14,243 19,081 14,517 11,138 9,561 7,211 33.22%
-
NP to SH 9,109 12,396 16,988 13,914 10,374 8,872 6,782 21.71%
-
Tax Rate 29.68% 27.42% 23.07% 28.20% 33.61% 36.93% 43.16% -
Total Cost 581,376 587,072 614,881 621,015 636,457 641,793 635,314 -5.73%
-
Net Worth 166,678 168,128 169,577 164,504 157,257 157,982 154,358 5.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 166,678 168,128 169,577 164,504 157,257 157,982 154,358 5.24%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.87% 2.37% 3.01% 2.28% 1.72% 1.47% 1.12% -
ROE 5.47% 7.37% 10.02% 8.46% 6.60% 5.62% 4.39% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 817.55 829.75 874.80 876.97 893.62 898.80 886.62 -5.25%
EPS 12.57 17.11 23.44 19.20 14.32 12.24 9.36 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.34 2.27 2.17 2.18 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 133.15 135.14 142.48 142.83 145.54 146.39 144.40 -5.25%
EPS 2.05 2.79 3.82 3.13 2.33 1.99 1.52 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3746 0.3779 0.3811 0.3697 0.3534 0.3551 0.3469 5.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.06 1.26 1.30 0.91 1.15 0.99 0.72 -
P/RPS 0.13 0.15 0.15 0.10 0.13 0.11 0.08 38.17%
P/EPS 8.43 7.37 5.55 4.74 8.03 8.09 7.69 6.31%
EY 11.86 13.58 18.03 21.10 12.45 12.37 13.00 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.56 0.40 0.53 0.45 0.34 22.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 -
Price 1.06 1.00 1.49 1.25 1.03 1.28 0.78 -
P/RPS 0.13 0.12 0.17 0.14 0.12 0.14 0.09 27.75%
P/EPS 8.43 5.85 6.36 6.51 7.20 10.46 8.33 0.79%
EY 11.86 17.11 15.73 15.36 13.90 9.56 12.00 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.64 0.55 0.47 0.59 0.37 15.60%

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