[JSB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 156.15%
YoY- 115.47%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 698,913 743,509 619,016 398,142 349,104 353,837 335,749 12.98%
PBT 21,442 20,617 7,679 2,415 -8,319 6,035 6,694 21.39%
Tax -5,947 -5,312 -3,958 -592 -409 -3,521 -3,385 9.83%
NP 15,495 15,305 3,721 1,823 -8,728 2,514 3,309 29.31%
-
NP to SH 15,002 13,899 2,843 1,431 -9,249 2,514 3,309 28.62%
-
Tax Rate 27.74% 25.77% 51.54% 24.51% - 58.34% 50.57% -
Total Cost 683,418 728,204 615,295 396,319 357,832 351,323 332,440 12.74%
-
Net Worth 139,855 126,127 113,844 110,905 107,996 130,381 116,689 3.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,623 2,174 1,812 - - - 1,565 15.00%
Div Payout % 24.15% 15.65% 63.76% - - - 47.31% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 139,855 126,127 113,844 110,905 107,996 130,381 116,689 3.06%
NOSH 72,463 72,487 72,512 72,487 72,480 72,434 72,478 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.22% 2.06% 0.60% 0.46% -2.50% 0.71% 0.99% -
ROE 10.73% 11.02% 2.50% 1.29% -8.56% 1.93% 2.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 964.50 1,025.71 853.67 549.26 481.65 488.50 463.24 12.98%
EPS 20.70 19.18 3.92 1.97 -12.76 3.47 4.57 28.60%
DPS 5.00 3.00 2.50 0.00 0.00 0.00 2.16 14.99%
NAPS 1.93 1.74 1.57 1.53 1.49 1.80 1.61 3.06%
Adjusted Per Share Value based on latest NOSH - 72,589
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 157.08 167.10 139.12 89.48 78.46 79.52 75.46 12.98%
EPS 3.37 3.12 0.64 0.32 -2.08 0.57 0.74 28.71%
DPS 0.81 0.49 0.41 0.00 0.00 0.00 0.35 14.99%
NAPS 0.3143 0.2835 0.2559 0.2493 0.2427 0.293 0.2623 3.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.70 0.86 0.61 0.68 0.88 1.03 -
P/RPS 0.07 0.07 0.10 0.11 0.14 0.18 0.22 -17.36%
P/EPS 3.38 3.65 21.93 30.90 -5.33 25.35 22.56 -27.10%
EY 29.58 27.39 4.56 3.24 -18.77 3.94 4.43 37.18%
DY 7.14 4.29 2.91 0.00 0.00 0.00 2.10 22.60%
P/NAPS 0.36 0.40 0.55 0.40 0.46 0.49 0.64 -9.13%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 27/02/08 26/02/07 14/03/06 28/02/05 27/02/04 -
Price 0.73 0.84 1.05 0.85 0.55 0.82 1.06 -
P/RPS 0.08 0.08 0.12 0.15 0.11 0.17 0.23 -16.12%
P/EPS 3.53 4.38 26.78 43.06 -4.31 23.63 23.22 -26.92%
EY 28.36 22.83 3.73 2.32 -23.20 4.23 4.31 36.85%
DY 6.85 3.57 2.38 0.00 0.00 0.00 2.04 22.34%
P/NAPS 0.38 0.48 0.67 0.56 0.37 0.46 0.66 -8.78%

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