[JOTECH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock

[JOTECH] JOTECH HOLDINGS BHD

Announcement Date

11-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- -11.49%

YoY- 63.06%

Quarter Report

JOTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	158,007	157,532	151,801	133,853	117,953	101,540	91,297	43.91%
YoY %	0.30%	3.78%	13.41%	13.48%	16.16%	11.22%	-	-
Horiz. %	173.07%	172.55%	166.27%	146.61%	129.20%	111.22%	100.00%	-
PBT	-335	3,246	5,678	9,474	10,998	8,602	7,503	-
YoY %	-110.32%	-42.83%	-40.07%	-13.86%	27.85%	14.65%	-	-
Horiz. %	-4.46%	43.26%	75.68%	126.27%	146.58%	114.65%	100.00%	-
Tax	1,901	202	-562	-2,094	-2,660	-2,236	-2,229	-
YoY %	841.09%	135.94%	73.16%	21.28%	-18.96%	-0.31%	-	-
Horiz. %	-85.28%	-9.06%	25.21%	93.94%	119.34%	100.31%	100.00%	-
NP	1,566	3,448	5,116	7,380	8,338	6,366	5,274	-55.32%
YoY %	-54.58%	-32.60%	-30.68%	-11.49%	30.98%	20.71%	-	-
Horiz. %	29.69%	65.38%	97.00%	139.93%	158.10%	120.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,566	3,448	5,116	7,380	8,338	6,366	5,274	-55.32%
YoY %	-54.58%	-32.60%	-30.68%	-11.49%	30.98%	20.71%	-	-
Horiz. %	29.69%	65.38%	97.00%	139.93%	158.10%	120.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-6.22%	9.90%	22.10%	24.19%	25.99%	29.71%	-
YoY %	-	-162.83%	-55.20%	-8.64%	-6.93%	-12.52%	-	-
Horiz. %	-	-20.94%	33.32%	74.39%	81.42%	87.48%	100.00%	-
Total Cost	156,441	154,084	146,685	126,473	109,615	95,174	86,023	48.72%
YoY %	1.53%	5.04%	15.98%	15.38%	15.17%	10.64%	-	-
Horiz. %	181.86%	179.12%	170.52%	147.02%	127.43%	110.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,744	66,021	55,125	64,399	62,908	63,693	60,773	4.28%
YoY %	-1.93%	19.77%	-14.40%	2.37%	-1.23%	4.80%	-	-
Horiz. %	106.53%	108.64%	90.71%	105.97%	103.51%	104.80%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	2,625	2,625	2,625	1,799	1,799	3,602	3,602	-18.93%
YoY %	0.00%	0.00%	45.91%	0.00%	-50.06%	0.00%	-	-
Horiz. %	72.88%	72.88%	72.88%	49.94%	49.94%	100.00%	100.00%	-
Div Payout %	167.62%	76.13%	51.31%	24.38%	21.58%	56.59%	68.30%	-
YoY %	120.18%	48.37%	110.46%	12.97%	-61.87%	-17.14%	-	-
Horiz. %	245.42%	111.46%	75.12%	35.70%	31.60%	82.86%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	64,744	66,021	55,125	64,399	62,908	63,693	60,773	4.28%
YoY %	-1.93%	19.77%	-14.40%	2.37%	-1.23%	4.80%	-	-
Horiz. %	106.53%	108.64%	90.71%	105.97%	103.51%	104.80%	100.00%	-
NOSH	64,744	64,727	37,500	41,818	40,849	40,058	39,982	37.69%
YoY %	0.03%	72.61%	-10.33%	2.37%	1.97%	0.19%	-	-
Horiz. %	161.93%	161.89%	93.79%	104.59%	102.17%	100.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	0.99%	2.19%	3.37%	5.51%	7.07%	6.27%	5.78%	-
YoY %	-54.79%	-35.01%	-38.84%	-22.07%	12.76%	8.48%	-	-
Horiz. %	17.13%	37.89%	58.30%	95.33%	122.32%	108.48%	100.00%	-
ROE	2.42%	5.22%	9.28%	11.46%	13.25%	9.99%	8.68%	-
YoY %	-53.64%	-43.75%	-19.02%	-13.51%	32.63%	15.09%	-	-
Horiz. %	27.88%	60.14%	106.91%	132.03%	152.65%	115.09%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	244.05	243.38	404.80	320.08	288.75	253.48	228.34	4.51%
YoY %	0.28%	-39.88%	26.47%	10.85%	13.91%	11.01%	-	-
Horiz. %	106.88%	106.59%	177.28%	140.18%	126.46%	111.01%	100.00%	-
EPS	2.42	5.33	13.64	17.65	20.41	15.89	13.19	-67.54%
YoY %	-54.60%	-60.92%	-22.72%	-13.52%	28.45%	20.47%	-	-
Horiz. %	18.35%	40.41%	103.41%	133.81%	154.74%	120.47%	100.00%	-
DPS	4.05	4.06	7.00	4.30	4.40	9.00	9.00	-41.13%
YoY %	-0.25%	-42.00%	62.79%	-2.27%	-51.11%	0.00%	-	-
Horiz. %	45.00%	45.11%	77.78%	47.78%	48.89%	100.00%	100.00%	-
NAPS	1.00	1.02	1.47	1.54	1.54	1.59	1.52	-24.26%
YoY %	-1.96%	-30.61%	-4.55%	0.00%	-3.14%	4.61%	-	-
Horiz. %	65.79%	67.11%	96.71%	101.32%	101.32%	104.61%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 41,818
RPS	14.09	14.05	13.54	11.94	10.52	9.06	8.14	43.92%
YoY %	0.28%	3.77%	13.40%	13.50%	16.11%	11.30%	-	-
Horiz. %	173.10%	172.60%	166.34%	146.68%	129.24%	111.30%	100.00%	-
EPS	0.14	0.31	0.46	0.66	0.74	0.57	0.47	-55.23%
YoY %	-54.84%	-32.61%	-30.30%	-10.81%	29.82%	21.28%	-	-
Horiz. %	29.79%	65.96%	97.87%	140.43%	157.45%	121.28%	100.00%	-
DPS	0.23	0.23	0.23	0.16	0.16	0.32	0.32	-19.68%
YoY %	0.00%	0.00%	43.75%	0.00%	-50.00%	0.00%	-	-
Horiz. %	71.88%	71.88%	71.88%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.0577	0.0589	0.0492	0.0574	0.0561	0.0568	0.0542	4.24%
YoY %	-2.04%	19.72%	-14.29%	2.32%	-1.23%	4.80%	-	-
Horiz. %	106.46%	108.67%	90.77%	105.90%	103.51%	104.80%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.11	1.13	2.35	3.00	2.74	1.68	1.53	-
P/RPS	0.45	0.46	0.58	0.94	0.95	0.66	0.67	-23.21%
YoY %	-2.17%	-20.69%	-38.30%	-1.05%	43.94%	-1.49%	-	-
Horiz. %	67.16%	68.66%	86.57%	140.30%	141.79%	98.51%	100.00%	-
P/EPS	45.89	21.21	17.23	17.00	13.42	10.57	11.60	149.09%
YoY %	116.36%	23.10%	1.35%	26.68%	26.96%	-8.88%	-	-
Horiz. %	395.60%	182.84%	148.53%	146.55%	115.69%	91.12%	100.00%	-
EY	2.18	4.71	5.81	5.88	7.45	9.46	8.62	-59.84%
YoY %	-53.72%	-18.93%	-1.19%	-21.07%	-21.25%	9.74%	-	-
Horiz. %	25.29%	54.64%	67.40%	68.21%	86.43%	109.74%	100.00%	-
DY	3.65	3.59	2.98	1.43	1.61	5.36	5.88	-27.12%
YoY %	1.67%	20.47%	108.39%	-11.18%	-69.96%	-8.84%	-	-
Horiz. %	62.07%	61.05%	50.68%	24.32%	27.38%	91.16%	100.00%	-
P/NAPS	1.11	1.11	1.60	1.95	1.78	1.06	1.01	6.46%
YoY %	0.00%	-30.63%	-17.95%	9.55%	67.92%	4.95%	-	-
Horiz. %	109.90%	109.90%	158.42%	193.07%	176.24%	104.95%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	07/02/05	27/10/04	12/08/04	11/05/04	16/02/04	27/10/03	05/08/03	-
Price	1.02	1.00	1.22	2.51	2.99	2.16	1.70	-
P/RPS	0.42	0.41	0.30	0.78	1.04	0.85	0.74	-31.33%
YoY %	2.44%	36.67%	-61.54%	-25.00%	22.35%	14.86%	-	-
Horiz. %	56.76%	55.41%	40.54%	105.41%	140.54%	114.86%	100.00%	-
P/EPS	42.17	18.77	8.94	14.22	14.65	13.59	12.89	119.58%
YoY %	124.67%	109.96%	-37.13%	-2.94%	7.80%	5.43%	-	-
Horiz. %	327.15%	145.62%	69.36%	110.32%	113.65%	105.43%	100.00%	-
EY	2.37	5.33	11.18	7.03	6.83	7.36	7.76	-54.48%
YoY %	-55.53%	-52.33%	59.03%	2.93%	-7.20%	-5.15%	-	-
Horiz. %	30.54%	68.69%	144.07%	90.59%	88.02%	94.85%	100.00%	-
DY	3.97	4.06	5.74	1.71	1.47	4.17	5.29	-17.34%
YoY %	-2.22%	-29.27%	235.67%	16.33%	-64.75%	-21.17%	-	-
Horiz. %	75.05%	76.75%	108.51%	32.33%	27.79%	78.83%	100.00%	-
P/NAPS	1.02	0.98	0.83	1.63	1.94	1.36	1.12	-6.01%
YoY %	4.08%	18.07%	-49.08%	-15.98%	42.65%	21.43%	-	-
Horiz. %	91.07%	87.50%	74.11%	145.54%	173.21%	121.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos