[JSB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.16%
YoY- 804.04%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 698,913 682,036 729,213 743,212 743,509 750,094 722,416 -2.17%
PBT 21,442 12,960 19,754 22,176 20,616 18,572 10,461 61.14%
Tax -5,947 -4,886 -5,453 -5,715 -5,312 -5,159 -4,115 27.74%
NP 15,495 8,074 14,301 16,461 15,304 13,413 6,346 81.03%
-
NP to SH 15,002 8,023 13,888 15,450 13,899 12,036 5,164 103.20%
-
Tax Rate 27.74% 37.70% 27.60% 25.77% 25.77% 27.78% 39.34% -
Total Cost 683,418 673,962 714,912 726,751 728,205 736,681 716,070 -3.05%
-
Net Worth 139,864 131,283 131,841 128,148 72,409 124,704 118,912 11.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,623 2,172 2,172 2,172 2,172 1,802 1,802 59.09%
Div Payout % 24.15% 27.08% 15.64% 14.06% 15.63% 14.98% 34.91% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 139,864 131,283 131,841 128,148 72,409 124,704 118,912 11.39%
NOSH 72,468 72,532 72,440 72,440 72,409 72,502 72,507 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.22% 1.18% 1.96% 2.21% 2.06% 1.79% 0.88% -
ROE 10.73% 6.11% 10.53% 12.06% 19.19% 9.65% 4.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 964.43 940.32 1,006.64 1,025.96 1,026.81 1,034.58 996.33 -2.14%
EPS 20.70 11.06 19.17 21.33 19.19 16.60 7.12 103.30%
DPS 5.00 3.00 3.00 3.00 3.00 2.50 2.50 58.53%
NAPS 1.93 1.81 1.82 1.769 1.00 1.72 1.64 11.43%
Adjusted Per Share Value based on latest NOSH - 72,440
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.08 153.28 163.89 167.03 167.10 168.58 162.36 -2.17%
EPS 3.37 1.80 3.12 3.47 3.12 2.71 1.16 103.20%
DPS 0.81 0.49 0.49 0.49 0.49 0.41 0.41 57.25%
NAPS 0.3143 0.2951 0.2963 0.288 0.1627 0.2803 0.2672 11.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.74 0.95 0.85 0.70 1.00 0.85 -
P/RPS 0.07 0.08 0.09 0.08 0.07 0.10 0.09 -15.38%
P/EPS 3.38 6.69 4.96 3.99 3.65 6.02 11.93 -56.76%
EY 29.57 14.95 20.18 25.09 27.42 16.60 8.38 131.24%
DY 7.14 4.05 3.16 3.53 4.29 2.50 2.94 80.38%
P/NAPS 0.36 0.41 0.52 0.48 0.70 0.58 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.73 0.69 0.85 0.99 0.84 0.70 1.05 -
P/RPS 0.08 0.07 0.08 0.10 0.08 0.07 0.11 -19.08%
P/EPS 3.53 6.24 4.43 4.64 4.38 4.22 14.74 -61.33%
EY 28.36 16.03 22.55 21.54 22.85 23.72 6.78 158.93%
DY 6.85 4.35 3.53 3.03 3.57 3.57 2.38 101.94%
P/NAPS 0.38 0.38 0.47 0.56 0.84 0.41 0.64 -29.28%

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