[JSB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.44%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 682,745 682,036 750,094 552,310 382,001 350,522 351,997 11.66%
PBT 18,308 12,960 18,572 7,611 -8,327 1,497 7,606 15.75%
Tax -5,538 -4,886 -5,159 -3,074 -500 -1,410 -3,469 8.10%
NP 12,770 8,074 13,413 4,537 -8,827 87 4,137 20.65%
-
NP to SH 11,747 8,023 12,036 4,005 -9,338 -477 4,137 18.98%
-
Tax Rate 30.25% 37.70% 27.78% 40.39% - 94.19% 45.61% -
Total Cost 669,975 673,962 736,681 547,773 390,828 350,435 347,860 11.53%
-
Net Worth 140,062 131,283 124,704 115,133 115,085 117,141 118,022 2.89%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,623 2,172 1,802 - - - 1,574 14.89%
Div Payout % 30.85% 27.08% 14.98% - - - 38.05% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 140,062 131,283 124,704 115,133 115,085 117,141 118,022 2.89%
NOSH 72,571 72,532 72,502 73,333 75,714 72,758 72,406 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.87% 1.18% 1.79% 0.82% -2.31% 0.02% 1.18% -
ROE 8.39% 6.11% 9.65% 3.48% -8.11% -0.41% 3.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 940.79 940.32 1,034.58 753.15 504.53 481.76 486.14 11.62%
EPS 16.19 11.06 16.60 5.46 -12.33 -0.66 5.71 18.95%
DPS 4.99 3.00 2.50 0.00 0.00 0.00 2.16 14.96%
NAPS 1.93 1.81 1.72 1.57 1.52 1.61 1.63 2.85%
Adjusted Per Share Value based on latest NOSH - 73,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.44 153.28 168.58 124.13 85.85 78.78 79.11 11.66%
EPS 2.64 1.80 2.71 0.90 -2.10 -0.11 0.93 18.98%
DPS 0.81 0.49 0.41 0.00 0.00 0.00 0.35 15.00%
NAPS 0.3148 0.2951 0.2803 0.2588 0.2586 0.2633 0.2653 2.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.71 0.74 1.00 1.07 0.60 0.83 0.86 -
P/RPS 0.08 0.08 0.10 0.14 0.12 0.17 0.18 -12.63%
P/EPS 4.39 6.69 6.02 19.59 -4.86 -126.60 15.05 -18.55%
EY 22.80 14.95 16.60 5.10 -20.56 -0.79 6.64 22.81%
DY 7.03 4.05 2.50 0.00 0.00 0.00 2.51 18.71%
P/NAPS 0.37 0.41 0.58 0.68 0.39 0.52 0.53 -5.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 25/11/05 25/11/04 -
Price 0.76 0.69 0.70 1.08 0.58 0.72 0.90 -
P/RPS 0.08 0.07 0.07 0.14 0.11 0.15 0.19 -13.41%
P/EPS 4.70 6.24 4.22 19.78 -4.70 -109.82 15.75 -18.24%
EY 21.30 16.03 23.72 5.06 -21.26 -0.91 6.35 22.33%
DY 6.57 4.35 3.57 0.00 0.00 0.00 2.40 18.26%
P/NAPS 0.39 0.38 0.41 0.69 0.38 0.45 0.55 -5.56%

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