[JSB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.39%
YoY- -78.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 628,049 624,756 635,859 654,512 657,156 652,719 638,589 -1.10%
PBT 10,111 6,422 6,313 6,075 5,987 8,896 9,691 2.86%
Tax -5,029 -3,983 -3,621 -3,640 -3,624 -2,132 -2,255 70.44%
NP 5,082 2,439 2,692 2,435 2,363 6,764 7,436 -22.35%
-
NP to SH 4,572 1,921 1,737 1,453 1,569 5,853 6,799 -23.18%
-
Tax Rate 49.74% 62.02% 57.36% 59.92% 60.53% 23.97% 23.27% -
Total Cost 622,967 622,317 633,167 652,077 654,793 645,955 631,153 -0.86%
-
Net Worth 152,909 149,286 151,460 150,010 150,010 149,286 151,460 0.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,179 2,179 2,179 2,179 2,173 2,173 -
Div Payout % - 113.44% 125.46% 149.98% 138.89% 37.13% 31.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 152,909 149,286 151,460 150,010 150,010 149,286 151,460 0.63%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.81% 0.39% 0.42% 0.37% 0.36% 1.04% 1.16% -
ROE 2.99% 1.29% 1.15% 0.97% 1.05% 3.92% 4.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 866.65 862.10 877.42 903.16 906.81 900.69 881.19 -1.10%
EPS 6.31 2.65 2.40 2.00 2.17 8.08 9.38 -23.16%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.11 2.06 2.09 2.07 2.07 2.06 2.09 0.63%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 141.15 140.41 142.91 147.10 147.69 146.70 143.52 -1.10%
EPS 1.03 0.43 0.39 0.33 0.35 1.32 1.53 -23.13%
DPS 0.00 0.49 0.49 0.49 0.49 0.49 0.49 -
NAPS 0.3437 0.3355 0.3404 0.3371 0.3371 0.3355 0.3404 0.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.73 0.625 0.75 0.64 0.60 0.67 0.63 -
P/RPS 0.08 0.07 0.09 0.07 0.07 0.07 0.07 9.28%
P/EPS 11.57 23.58 31.29 31.92 27.71 8.30 6.72 43.50%
EY 8.64 4.24 3.20 3.13 3.61 12.05 14.89 -30.36%
DY 0.00 4.80 4.00 4.69 5.00 4.48 4.76 -
P/NAPS 0.35 0.30 0.36 0.31 0.29 0.33 0.30 10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 23/05/13 27/02/13 22/11/12 17/08/12 -
Price 0.75 0.66 0.63 0.78 0.60 0.64 0.66 -
P/RPS 0.09 0.08 0.07 0.09 0.07 0.07 0.07 18.18%
P/EPS 11.89 24.90 26.28 38.90 27.71 7.92 7.03 41.81%
EY 8.41 4.02 3.80 2.57 3.61 12.62 14.22 -29.47%
DY 0.00 4.55 4.76 3.85 5.00 4.69 4.55 -
P/NAPS 0.36 0.32 0.30 0.38 0.29 0.31 0.32 8.14%

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