[JSB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 66.23%
YoY- 143.01%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 651,822 729,213 722,416 499,490 367,839 362,622 336,481 11.64%
PBT 17,382 19,754 10,461 7,802 -8,801 3,687 6,816 16.87%
Tax -4,843 -5,453 -4,115 -3,300 109 -2,281 -3,343 6.36%
NP 12,539 14,301 6,346 4,502 -8,692 1,406 3,473 23.84%
-
NP to SH 11,340 13,888 5,164 3,948 -9,180 1,057 3,473 21.79%
-
Tax Rate 27.86% 27.60% 39.34% 42.30% - 61.87% 49.05% -
Total Cost 639,283 714,912 716,070 494,988 376,531 361,216 333,008 11.47%
-
Net Worth 141,444 131,841 118,912 113,552 106,400 119,115 119,525 2.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,623 2,172 1,802 - - - 1,574 14.89%
Div Payout % 31.95% 15.64% 34.91% - - - 45.32% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 141,444 131,841 118,912 113,552 106,400 119,115 119,525 2.84%
NOSH 72,535 72,440 72,507 72,326 70,000 73,076 72,881 -0.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.92% 1.96% 0.88% 0.90% -2.36% 0.39% 1.03% -
ROE 8.02% 10.53% 4.34% 3.48% -8.63% 0.89% 2.91% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 898.62 1,006.64 996.33 690.60 525.48 496.22 461.68 11.73%
EPS 15.63 19.17 7.12 5.46 -13.11 1.45 4.77 21.86%
DPS 5.00 3.00 2.50 0.00 0.00 0.00 2.16 15.00%
NAPS 1.95 1.82 1.64 1.57 1.52 1.63 1.64 2.92%
Adjusted Per Share Value based on latest NOSH - 72,326
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 146.49 163.89 162.36 112.26 82.67 81.50 75.62 11.64%
EPS 2.55 3.12 1.16 0.89 -2.06 0.24 0.78 21.81%
DPS 0.81 0.49 0.41 0.00 0.00 0.00 0.35 15.00%
NAPS 0.3179 0.2963 0.2672 0.2552 0.2391 0.2677 0.2686 2.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.76 0.95 0.85 1.39 0.52 0.70 0.85 -
P/RPS 0.08 0.09 0.09 0.20 0.10 0.14 0.18 -12.63%
P/EPS 4.86 4.96 11.93 25.46 -3.97 48.40 17.84 -19.47%
EY 20.57 20.18 8.38 3.93 -25.22 2.07 5.61 24.16%
DY 6.57 3.16 2.94 0.00 0.00 0.00 2.54 17.15%
P/NAPS 0.39 0.52 0.52 0.89 0.34 0.43 0.52 -4.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 18/08/09 27/08/08 27/08/07 22/08/06 22/08/05 25/08/04 -
Price 0.83 0.85 1.05 1.10 0.50 0.83 0.90 -
P/RPS 0.09 0.08 0.11 0.16 0.10 0.17 0.19 -11.70%
P/EPS 5.31 4.43 14.74 20.15 -3.81 57.38 18.89 -19.05%
EY 18.84 22.55 6.78 4.96 -26.23 1.74 5.29 23.56%
DY 6.02 3.53 2.38 0.00 0.00 0.00 2.40 16.55%
P/NAPS 0.43 0.47 0.64 0.70 0.33 0.51 0.55 -4.01%

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