[JSB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.55%
YoY- -74.45%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 506,708 601,315 651,354 635,859 638,589 649,824 651,822 -4.10%
PBT -556 19,625 15,160 6,313 9,691 7,869 17,382 -
Tax -2,193 -5,382 -5,599 -3,621 -2,255 -3,613 -4,843 -12.35%
NP -2,749 14,243 9,561 2,692 7,436 4,256 12,539 -
-
NP to SH -3,328 12,396 8,872 1,737 6,799 4,550 11,340 -
-
Tax Rate - 27.42% 36.93% 57.36% 23.27% 45.91% 27.86% -
Total Cost 509,457 587,072 641,793 633,167 631,153 645,568 639,283 -3.70%
-
Net Worth 164,504 168,128 157,982 151,460 151,460 143,468 141,444 2.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 2,179 2,173 2,172 3,623 -
Div Payout % - - - 125.46% 31.97% 47.75% 31.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 164,504 168,128 157,982 151,460 151,460 143,468 141,444 2.54%
NOSH 72,469 72,469 72,469 72,469 72,469 72,459 72,535 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.54% 2.37% 1.47% 0.42% 1.16% 0.65% 1.92% -
ROE -2.02% 7.37% 5.62% 1.15% 4.49% 3.17% 8.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 699.21 829.75 898.80 877.42 881.19 896.82 898.62 -4.09%
EPS -4.59 17.11 12.24 2.40 9.38 6.28 15.63 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 5.00 -
NAPS 2.27 2.32 2.18 2.09 2.09 1.98 1.95 2.56%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 113.88 135.14 146.39 142.91 143.52 146.05 146.49 -4.10%
EPS -0.75 2.79 1.99 0.39 1.53 1.02 2.55 -
DPS 0.00 0.00 0.00 0.49 0.49 0.49 0.81 -
NAPS 0.3697 0.3779 0.3551 0.3404 0.3404 0.3224 0.3179 2.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.96 1.26 0.99 0.75 0.63 0.82 0.76 -
P/RPS 0.14 0.15 0.11 0.09 0.07 0.09 0.08 9.76%
P/EPS -20.90 7.37 8.09 31.29 6.72 13.06 4.86 -
EY -4.78 13.58 12.37 3.20 14.89 7.66 20.57 -
DY 0.00 0.00 0.00 4.00 4.76 3.66 6.57 -
P/NAPS 0.42 0.54 0.45 0.36 0.30 0.41 0.39 1.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 28/08/13 17/08/12 24/08/11 26/08/10 -
Price 0.94 1.00 1.28 0.63 0.66 0.66 0.83 -
P/RPS 0.13 0.12 0.14 0.07 0.07 0.07 0.09 6.31%
P/EPS -20.47 5.85 10.46 26.28 7.03 10.51 5.31 -
EY -4.89 17.11 9.56 3.80 14.22 9.51 18.84 -
DY 0.00 0.00 0.00 4.76 4.55 4.55 6.02 -
P/NAPS 0.41 0.43 0.59 0.30 0.32 0.33 0.43 -0.78%

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