[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

3Qtr09 Financial Statements (bursa).xls

Latest QR

Upcoming QR

JADI's Result

JADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	100,827	94,998	85,889	76,648	69,349	61,790	63,223	36.61%
YoY %	6.14%	10.61%	12.06%	10.53%	12.23%	-2.27%	-	-
Horiz. %	159.48%	150.26%	135.85%	121.23%	109.69%	97.73%	100.00%	-
PBT	17,876	14,865	12,551	7,280	6,615	6,228	6,210	102.74%
YoY %	20.26%	18.44%	72.40%	10.05%	6.21%	0.29%	-	-
Horiz. %	287.86%	239.37%	202.11%	117.23%	106.52%	100.29%	100.00%	-
Tax	-2,522	-2,514	-2,201	-750	-324	-133	-80	904.26%
YoY %	-0.32%	-14.22%	-193.47%	-131.48%	-143.61%	-66.25%	-	-
Horiz. %	3,152.50%	3,142.50%	2,751.25%	937.50%	405.00%	166.25%	100.00%	-
NP	15,354	12,351	10,350	6,530	6,291	6,095	6,130	84.74%
YoY %	24.31%	19.33%	58.50%	3.80%	3.22%	-0.57%	-	-
Horiz. %	250.47%	201.48%	168.84%	106.53%	102.63%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,354	12,351	10,350	6,530	6,291	6,095	6,130	84.74%
YoY %	24.31%	19.33%	58.50%	3.80%	3.22%	-0.57%	-	-
Horiz. %	250.47%	201.48%	168.84%	106.53%	102.63%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.11%	16.91%	17.54%	10.30%	4.90%	2.14%	1.29%	-
YoY %	-16.56%	-3.59%	70.29%	110.20%	128.97%	65.89%	-	-
Horiz. %	1,093.80%	1,310.85%	1,359.69%	798.45%	379.84%	165.89%	100.00%	-
Total Cost	85,473	82,647	75,539	70,118	63,058	55,695	57,093	30.96%
YoY %	3.42%	9.41%	7.73%	11.20%	13.22%	-2.45%	-	-
Horiz. %	149.71%	144.76%	132.31%	122.81%	110.45%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	90,614	90,159	90,713	85,400	84,199	85,577	-
YoY %	0.00%	0.50%	-0.61%	6.22%	1.43%	-1.61%	-	-
Horiz. %	0.00%	105.89%	105.35%	106.00%	99.79%	98.39%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,812	3,642	1,830	1,830	1,830	3,029	3,029	-29.06%
YoY %	-50.25%	99.02%	0.00%	0.00%	-39.58%	0.00%	-	-
Horiz. %	59.82%	120.24%	60.42%	60.42%	60.42%	100.00%	100.00%	-
Div Payout %	11.80%	29.49%	17.68%	28.02%	29.09%	49.71%	49.42%	-
YoY %	-59.99%	66.80%	-36.90%	-3.68%	-41.48%	0.59%	-	-
Horiz. %	23.88%	59.67%	35.77%	56.70%	58.86%	100.59%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	0	90,614	90,159	90,713	85,400	84,199	85,577	-
YoY %	0.00%	0.50%	-0.61%	6.22%	1.43%	-1.61%	-	-
Horiz. %	0.00%	105.89%	105.35%	106.00%	99.79%	98.39%	100.00%	-
NOSH	611,666	604,098	601,063	604,754	610,000	601,428	618,333	-0.72%
YoY %	1.25%	0.50%	-0.61%	-0.86%	1.43%	-2.73%	-	-
Horiz. %	98.92%	97.70%	97.21%	97.80%	98.65%	97.27%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	15.23%	13.00%	12.05%	8.52%	9.07%	9.86%	9.70%	-
YoY %	17.15%	7.88%	41.43%	-6.06%	-8.01%	1.65%	-	-
Horiz. %	157.01%	134.02%	124.23%	87.84%	93.51%	101.65%	100.00%	-
ROE	0.00%	13.63%	11.48%	7.20%	7.37%	7.24%	7.16%	-
YoY %	0.00%	18.73%	59.44%	-2.31%	1.80%	1.12%	-	-
Horiz. %	0.00%	190.36%	160.34%	100.56%	102.93%	101.12%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	16.48	15.73	14.29	12.67	11.37	10.27	10.22	37.63%
YoY %	4.77%	10.08%	12.79%	11.43%	10.71%	0.49%	-	-
Horiz. %	161.25%	153.91%	139.82%	123.97%	111.25%	100.49%	100.00%	-
EPS	2.51	2.04	1.72	1.08	1.03	1.01	0.99	86.25%
YoY %	23.04%	18.60%	59.26%	4.85%	1.98%	2.02%	-	-
Horiz. %	253.54%	206.06%	173.74%	109.09%	104.04%	102.02%	100.00%	-
DPS	0.30	0.60	0.30	0.30	0.30	0.50	0.49	-27.96%
YoY %	-50.00%	100.00%	0.00%	0.00%	-40.00%	2.04%	-	-
Horiz. %	61.22%	122.45%	61.22%	61.22%	61.22%	102.04%	100.00%	-
NAPS	0.00	0.15	0.15	0.15	0.14	0.14	0.1384	-
YoY %	0.00%	0.00%	0.00%	7.14%	0.00%	1.16%	-	-
Horiz. %	0.00%	108.38%	108.38%	108.38%	101.16%	101.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 604,754
RPS	7.21	6.79	6.14	5.48	4.96	4.42	4.52	36.63%
YoY %	6.19%	10.59%	12.04%	10.48%	12.22%	-2.21%	-	-
Horiz. %	159.51%	150.22%	135.84%	121.24%	109.73%	97.79%	100.00%	-
EPS	1.10	0.88	0.74	0.47	0.45	0.44	0.44	84.51%
YoY %	25.00%	18.92%	57.45%	4.44%	2.27%	0.00%	-	-
Horiz. %	250.00%	200.00%	168.18%	106.82%	102.27%	100.00%	100.00%	-
DPS	0.13	0.26	0.13	0.13	0.13	0.22	0.22	-29.65%
YoY %	-50.00%	100.00%	0.00%	0.00%	-40.91%	0.00%	-	-
Horiz. %	59.09%	118.18%	59.09%	59.09%	59.09%	100.00%	100.00%	-
NAPS	0.00	0.0648	0.0644	0.0648	0.061	0.0602	0.0612	-
YoY %	0.00%	0.62%	-0.62%	6.23%	1.33%	-1.63%	-	-
Horiz. %	0.00%	105.88%	105.23%	105.88%	99.67%	98.37%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.63%	-9.24%	-20.67%	31.58%	29.55%	0.00%	-	-
Horiz. %	117.05%	122.73%	135.23%	170.45%	129.55%	100.00%	100.00%	-
P/EPS	6.77	8.31	9.87	17.60	12.61	8.88	9.08	-17.81%
YoY %	-18.53%	-15.81%	-43.92%	39.57%	42.00%	-2.20%	-	-
Horiz. %	74.56%	91.52%	108.70%	193.83%	138.88%	97.80%	100.00%	-
EY	14.77	12.03	10.13	5.68	7.93	11.26	11.02	21.62%
YoY %	22.78%	18.76%	78.35%	-28.37%	-29.57%	2.18%	-	-
Horiz. %	134.03%	109.17%	91.92%	51.54%	71.96%	102.18%	100.00%	-
DY	1.76	3.53	1.76	1.59	2.31	5.60	5.44	-52.96%
YoY %	-50.14%	100.57%	10.69%	-31.17%	-58.75%	2.94%	-	-
Horiz. %	32.35%	64.89%	32.35%	29.23%	42.46%	102.94%	100.00%	-
P/NAPS	0.00	1.13	1.13	1.27	0.93	0.64	0.65	-
YoY %	0.00%	0.00%	-11.02%	36.56%	45.31%	-1.54%	-	-
Horiz. %	0.00%	173.85%	173.85%	195.38%	143.08%	98.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	57.41%	-9.24%	-20.67%	-10.18%	22.79%	54.55%	-	-
Horiz. %	193.18%	122.73%	135.23%	170.45%	189.77%	154.55%	100.00%	-
P/EPS	11.15	8.31	9.87	17.60	18.42	13.81	9.08	14.71%
YoY %	34.18%	-15.81%	-43.92%	-4.45%	33.38%	52.09%	-	-
Horiz. %	122.80%	91.52%	108.70%	193.83%	202.86%	152.09%	100.00%	-
EY	8.96	12.03	10.13	5.68	5.43	7.24	11.02	-12.91%
YoY %	-25.52%	18.76%	78.35%	4.60%	-25.00%	-34.30%	-	-
Horiz. %	81.31%	109.17%	91.92%	51.54%	49.27%	65.70%	100.00%	-
DY	1.07	3.53	1.76	1.59	1.58	3.60	5.44	-66.27%
YoY %	-69.69%	100.57%	10.69%	0.63%	-56.11%	-33.82%	-	-
Horiz. %	19.67%	64.89%	32.35%	29.23%	29.04%	66.18%	100.00%	-
P/NAPS	0.00	1.13	1.13	1.27	1.36	1.00	0.65	-
YoY %	0.00%	0.00%	-11.02%	-6.62%	36.00%	53.85%	-	-
Horiz. %	0.00%	173.85%	173.85%	195.38%	209.23%	153.85%	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