[JOTECH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.09%
YoY- 246.99%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 119,180 125,381 129,813 130,975 128,713 126,603 115,546 2.09%
PBT 27,801 20,831 10,342 14,882 14,596 12,962 10,011 97.94%
Tax -5,431 -5,204 -969 -1,384 -1,634 -1,238 -891 234.78%
NP 22,370 15,627 9,373 13,498 12,962 11,724 9,120 82.17%
-
NP to SH 22,070 15,317 9,030 13,182 12,543 11,275 8,787 85.08%
-
Tax Rate 19.54% 24.98% 9.37% 9.30% 11.19% 9.55% 8.90% -
Total Cost 96,810 109,754 120,440 117,477 115,751 114,879 106,426 -6.13%
-
Net Worth 149,587 139,986 108,686 106,712 102,994 99,582 102,074 29.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 149,587 139,986 108,686 106,712 102,994 99,582 102,074 29.10%
NOSH 1,108,051 1,102,253 913,333 927,931 936,315 905,294 927,948 12.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.77% 12.46% 7.22% 10.31% 10.07% 9.26% 7.89% -
ROE 14.75% 10.94% 8.31% 12.35% 12.18% 11.32% 8.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.76 11.37 14.21 14.11 13.75 13.98 12.45 -9.29%
EPS 1.99 1.39 0.99 1.42 1.34 1.25 0.95 63.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.127 0.119 0.115 0.11 0.11 0.11 14.67%
Adjusted Per Share Value based on latest NOSH - 927,931
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.63 11.18 11.58 11.68 11.48 11.29 10.31 2.06%
EPS 1.97 1.37 0.81 1.18 1.12 1.01 0.78 85.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1248 0.0969 0.0952 0.0919 0.0888 0.091 29.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.145 0.10 0.08 0.08 0.09 0.07 -
P/RPS 1.30 1.27 0.70 0.57 0.58 0.64 0.56 75.59%
P/EPS 7.03 10.43 10.11 5.63 5.97 7.23 7.39 -3.28%
EY 14.23 9.58 9.89 17.76 16.75 13.84 13.53 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 0.84 0.70 0.73 0.82 0.64 38.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 24/02/10 -
Price 0.125 0.13 0.145 0.12 0.08 0.08 0.09 -
P/RPS 1.16 1.14 1.02 0.85 0.58 0.57 0.72 37.55%
P/EPS 6.28 9.36 14.67 8.45 5.97 6.42 9.50 -24.17%
EY 15.93 10.69 6.82 11.84 16.75 15.57 10.52 31.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.22 1.04 0.73 0.73 0.82 8.77%

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