[JOTECH] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.59%
YoY- 4006.7%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 187,856 205,563 233,720 241,663 232,786 214,099 201,199 -4.48%
PBT 6,083 7,185 7,091 9,236 8,345 6,104 3,351 48.97%
Tax -1,280 -1,469 -1,683 -909 -1,118 -959 -509 85.23%
NP 4,803 5,716 5,408 8,327 7,227 5,145 2,842 42.01%
-
NP to SH 4,867 5,555 5,260 7,967 6,718 4,780 2,421 59.48%
-
Tax Rate 21.04% 20.45% 23.73% 9.84% 13.40% 15.71% 15.19% -
Total Cost 183,053 199,847 228,312 233,336 225,559 208,954 198,357 -5.22%
-
Net Worth 91,212 90,620 76,857 64,531 64,572 64,385 64,575 25.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,461 1,960 1,960 219 219 129 129 801.62%
Div Payout % 71.12% 35.29% 37.27% 2.76% 3.27% 2.70% 5.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 91,212 90,620 76,857 64,531 64,572 64,385 64,575 25.96%
NOSH 723,333 735,555 623,333 64,531 64,572 64,385 64,575 402.84%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.56% 2.78% 2.31% 3.45% 3.10% 2.40% 1.41% -
ROE 5.34% 6.13% 6.84% 12.35% 10.40% 7.42% 3.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.97 27.95 37.50 374.49 360.51 332.52 311.57 -81.00%
EPS 0.67 0.76 0.84 12.35 10.40 7.42 3.75 -68.37%
DPS 0.48 0.27 0.31 0.34 0.34 0.20 0.20 79.54%
NAPS 0.1261 0.1232 0.1233 1.00 1.00 1.00 1.00 -74.94%
Adjusted Per Share Value based on latest NOSH - 64,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.75 18.33 20.84 21.55 20.76 19.09 17.94 -4.48%
EPS 0.43 0.50 0.47 0.71 0.60 0.43 0.22 56.51%
DPS 0.31 0.17 0.17 0.02 0.02 0.01 0.01 893.05%
NAPS 0.0813 0.0808 0.0685 0.0576 0.0576 0.0574 0.0576 25.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.19 0.19 1.18 1.04 0.55 0.46 -
P/RPS 0.58 0.68 0.51 0.32 0.29 0.17 0.15 146.96%
P/EPS 22.29 25.16 22.52 9.56 10.00 7.41 12.27 49.04%
EY 4.49 3.97 4.44 10.46 10.00 13.50 8.15 -32.86%
DY 3.19 1.40 1.66 0.29 0.33 0.36 0.43 281.77%
P/NAPS 1.19 1.54 1.54 1.18 1.04 0.55 0.46 88.77%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 -
Price 0.14 0.14 0.21 1.60 0.99 1.00 0.55 -
P/RPS 0.54 0.50 0.56 0.43 0.27 0.30 0.18 108.42%
P/EPS 20.81 18.54 24.89 12.96 9.52 13.47 14.67 26.32%
EY 4.81 5.39 4.02 7.72 10.51 7.42 6.82 -20.81%
DY 3.42 1.90 1.50 0.21 0.34 0.20 0.36 350.40%
P/NAPS 1.11 1.14 1.70 1.60 0.99 1.00 0.55 59.90%

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