[JADI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 58.5%
YoY- 68.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,517 100,827 94,998 85,889 76,648 69,349 61,790 38.27%
PBT 16,568 17,876 14,865 12,551 7,280 6,615 6,228 91.87%
Tax -2,368 -2,522 -2,514 -2,201 -750 -324 -133 580.65%
NP 14,200 15,354 12,351 10,350 6,530 6,291 6,095 75.65%
-
NP to SH 14,200 15,354 12,351 10,350 6,530 6,291 6,095 75.65%
-
Tax Rate 14.29% 14.11% 16.91% 17.54% 10.30% 4.90% 2.14% -
Total Cost 86,317 85,473 82,647 75,539 70,118 63,058 55,695 33.88%
-
Net Worth 113,407 0 90,614 90,159 90,713 85,400 84,199 21.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,813 1,812 3,642 1,830 1,830 1,830 3,029 16.56%
Div Payout % 26.86% 11.80% 29.49% 17.68% 28.02% 29.09% 49.71% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,407 0 90,614 90,159 90,713 85,400 84,199 21.93%
NOSH 667,105 611,666 604,098 601,063 604,754 610,000 601,428 7.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.13% 15.23% 13.00% 12.05% 8.52% 9.07% 9.86% -
ROE 12.52% 0.00% 13.63% 11.48% 7.20% 7.37% 7.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.07 16.48 15.73 14.29 12.67 11.37 10.27 29.10%
EPS 2.13 2.51 2.04 1.72 1.08 1.03 1.01 64.37%
DPS 0.57 0.30 0.60 0.30 0.30 0.30 0.50 9.11%
NAPS 0.17 0.00 0.15 0.15 0.15 0.14 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 601,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.18 7.21 6.79 6.14 5.48 4.96 4.42 38.14%
EPS 1.01 1.10 0.88 0.74 0.47 0.45 0.44 73.92%
DPS 0.27 0.13 0.26 0.13 0.13 0.13 0.22 14.61%
NAPS 0.081 0.00 0.0648 0.0644 0.0648 0.061 0.0602 21.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.17 0.17 0.17 0.19 0.13 0.09 -
P/RPS 2.26 1.03 1.08 1.19 1.50 1.14 0.88 87.42%
P/EPS 15.97 6.77 8.31 9.87 17.60 12.61 8.88 47.83%
EY 6.26 14.77 12.03 10.13 5.68 7.93 11.26 -32.36%
DY 1.68 1.76 3.53 1.76 1.59 2.31 5.60 -55.15%
P/NAPS 2.00 0.00 1.13 1.13 1.27 0.93 0.64 113.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 -
Price 0.25 0.28 0.17 0.17 0.19 0.19 0.14 -
P/RPS 1.66 1.70 1.08 1.19 1.50 1.67 1.36 14.19%
P/EPS 11.74 11.15 8.31 9.87 17.60 18.42 13.81 -10.25%
EY 8.51 8.96 12.03 10.13 5.68 5.43 7.24 11.36%
DY 2.29 1.07 3.53 1.76 1.59 1.58 3.60 -26.01%
P/NAPS 1.47 0.00 1.13 1.13 1.27 1.36 1.00 29.25%

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