[JSB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 47.37%
YoY- -76.71%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 556,693 635,532 628,049 657,156 637,872 652,564 698,913 -3.71%
PBT 6,280 20,219 10,111 5,986 9,220 9,885 21,442 -18.50%
Tax -2,564 -5,702 -5,029 -3,423 -1,955 -4,110 -5,947 -13.07%
NP 3,716 14,517 5,082 2,563 7,265 5,775 15,495 -21.16%
-
NP to SH 1,760 13,914 4,572 1,568 6,732 5,461 15,002 -30.02%
-
Tax Rate 40.83% 28.20% 49.74% 57.18% 21.20% 41.58% 27.74% -
Total Cost 552,977 621,015 622,967 654,593 630,607 646,789 683,418 -3.46%
-
Net Worth 165,954 164,504 152,909 150,266 150,789 142,691 139,855 2.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 2,177 2,174 2,172 3,623 -
Div Payout % - - - 138.89% 32.31% 39.79% 24.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 165,954 164,504 152,909 150,266 150,789 142,691 139,855 2.89%
NOSH 72,469 72,469 72,469 72,469 72,494 72,432 72,463 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.67% 2.28% 0.81% 0.39% 1.14% 0.88% 2.22% -
ROE 1.06% 8.46% 2.99% 1.04% 4.46% 3.83% 10.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 768.18 876.97 866.65 905.27 879.89 900.93 964.50 -3.72%
EPS 2.43 19.20 6.31 2.16 9.29 7.54 20.70 -30.01%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 5.00 -
NAPS 2.29 2.27 2.11 2.07 2.08 1.97 1.93 2.89%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 125.11 142.83 141.15 147.69 143.36 146.66 157.08 -3.72%
EPS 0.40 3.13 1.03 0.35 1.51 1.23 3.37 -29.88%
DPS 0.00 0.00 0.00 0.49 0.49 0.49 0.81 -
NAPS 0.373 0.3697 0.3437 0.3377 0.3389 0.3207 0.3143 2.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 0.91 0.73 0.60 0.69 0.75 0.70 -
P/RPS 0.14 0.10 0.08 0.07 0.08 0.08 0.07 12.24%
P/EPS 43.65 4.74 11.57 27.76 7.43 9.95 3.38 53.14%
EY 2.29 21.10 8.64 3.60 13.46 10.05 29.58 -34.70%
DY 0.00 0.00 0.00 5.00 4.35 4.00 7.14 -
P/NAPS 0.46 0.40 0.35 0.29 0.33 0.38 0.36 4.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 24/02/12 25/02/11 23/02/10 -
Price 1.02 1.25 0.75 0.60 0.68 0.70 0.73 -
P/RPS 0.13 0.14 0.09 0.07 0.08 0.08 0.08 8.42%
P/EPS 42.00 6.51 11.89 27.76 7.32 9.28 3.53 51.06%
EY 2.38 15.36 8.41 3.60 13.66 10.77 28.36 -33.81%
DY 0.00 0.00 0.00 5.00 4.41 4.29 6.85 -
P/NAPS 0.45 0.55 0.36 0.29 0.33 0.36 0.38 2.85%

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