[JADI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.8%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,827 94,998 85,889 76,648 69,349 61,790 63,223 36.61%
PBT 17,876 14,865 12,551 7,280 6,615 6,228 6,210 102.74%
Tax -2,522 -2,514 -2,201 -750 -324 -133 -80 904.26%
NP 15,354 12,351 10,350 6,530 6,291 6,095 6,130 84.74%
-
NP to SH 15,354 12,351 10,350 6,530 6,291 6,095 6,130 84.74%
-
Tax Rate 14.11% 16.91% 17.54% 10.30% 4.90% 2.14% 1.29% -
Total Cost 85,473 82,647 75,539 70,118 63,058 55,695 57,093 30.96%
-
Net Worth 0 90,614 90,159 90,713 85,400 84,199 85,577 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,812 3,642 1,830 1,830 1,830 3,029 3,029 -29.06%
Div Payout % 11.80% 29.49% 17.68% 28.02% 29.09% 49.71% 49.42% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 90,614 90,159 90,713 85,400 84,199 85,577 -
NOSH 611,666 604,098 601,063 604,754 610,000 601,428 618,333 -0.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.23% 13.00% 12.05% 8.52% 9.07% 9.86% 9.70% -
ROE 0.00% 13.63% 11.48% 7.20% 7.37% 7.24% 7.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.48 15.73 14.29 12.67 11.37 10.27 10.22 37.63%
EPS 2.51 2.04 1.72 1.08 1.03 1.01 0.99 86.25%
DPS 0.30 0.60 0.30 0.30 0.30 0.50 0.49 -27.96%
NAPS 0.00 0.15 0.15 0.15 0.14 0.14 0.1384 -
Adjusted Per Share Value based on latest NOSH - 604,754
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.20 6.78 6.13 5.47 4.95 4.41 4.52 36.51%
EPS 1.10 0.88 0.74 0.47 0.45 0.44 0.44 84.51%
DPS 0.13 0.26 0.13 0.13 0.13 0.22 0.22 -29.65%
NAPS 0.00 0.0647 0.0644 0.0648 0.061 0.0601 0.0611 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.17 0.17 0.19 0.13 0.09 0.09 -
P/RPS 1.03 1.08 1.19 1.50 1.14 0.88 0.88 11.09%
P/EPS 6.77 8.31 9.87 17.60 12.61 8.88 9.08 -17.81%
EY 14.77 12.03 10.13 5.68 7.93 11.26 11.02 21.62%
DY 1.76 3.53 1.76 1.59 2.31 5.60 5.44 -52.96%
P/NAPS 0.00 1.13 1.13 1.27 0.93 0.64 0.65 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 -
Price 0.28 0.17 0.17 0.19 0.19 0.14 0.09 -
P/RPS 1.70 1.08 1.19 1.50 1.67 1.36 0.88 55.29%
P/EPS 11.15 8.31 9.87 17.60 18.42 13.81 9.08 14.71%
EY 8.96 12.03 10.13 5.68 5.43 7.24 11.02 -12.91%
DY 1.07 3.53 1.76 1.59 1.58 3.60 5.44 -66.27%
P/NAPS 0.00 1.13 1.13 1.27 1.36 1.00 0.65 -

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