[JSB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 68.05%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 604,476 673,090 626,480 669,074 667,640 673,118 767,300 -3.89%
PBT 13,900 15,084 4,986 4,332 3,392 7,422 15,542 -1.84%
Tax -3,422 -4,058 -2,918 -2,924 -2,324 -3,318 -5,526 -7.67%
NP 10,478 11,026 2,068 1,408 1,068 4,104 10,016 0.75%
-
NP to SH 7,280 10,316 1,716 1,378 1,246 3,064 10,388 -5.75%
-
Tax Rate 24.62% 26.90% 58.52% 67.50% 68.51% 44.70% 35.56% -
Total Cost 593,998 662,064 624,412 667,666 666,572 669,014 757,284 -3.96%
-
Net Worth 168,223 157,982 151,460 151,460 143,434 141,582 131,842 4.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 168,223 157,982 151,460 151,460 143,434 141,582 131,842 4.14%
NOSH 72,509 72,469 72,469 72,469 72,441 72,606 72,440 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.73% 1.64% 0.33% 0.21% 0.16% 0.61% 1.31% -
ROE 4.33% 6.53% 1.13% 0.91% 0.87% 2.16% 7.88% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 833.65 928.80 864.48 923.26 921.62 927.08 1,059.21 -3.91%
EPS 10.04 14.24 2.36 1.90 1.72 4.22 14.34 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.18 2.09 2.09 1.98 1.95 1.82 4.12%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 135.85 151.27 140.80 150.37 150.05 151.28 172.45 -3.89%
EPS 1.64 2.32 0.39 0.31 0.28 0.69 2.33 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3781 0.3551 0.3404 0.3404 0.3224 0.3182 0.2963 4.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.26 0.99 0.75 0.63 0.82 0.76 0.95 -
P/RPS 0.15 0.11 0.09 0.07 0.09 0.08 0.09 8.88%
P/EPS 12.55 6.95 31.67 33.13 47.67 18.01 6.62 11.24%
EY 7.97 14.38 3.16 3.02 2.10 5.55 15.09 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.36 0.30 0.41 0.39 0.52 0.63%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 28/08/13 17/08/12 24/08/11 26/08/10 18/08/09 -
Price 1.00 1.28 0.63 0.66 0.66 0.83 0.85 -
P/RPS 0.12 0.14 0.07 0.07 0.07 0.09 0.08 6.98%
P/EPS 9.96 8.99 26.61 34.71 38.37 19.67 5.93 9.02%
EY 10.04 11.12 3.76 2.88 2.61 5.08 16.87 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.30 0.32 0.33 0.43 0.47 -1.47%

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