[JSB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.59%
YoY- 46.42%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 624,756 652,719 619,615 682,745 682,036 750,094 552,310 2.07%
PBT 6,422 8,896 6,578 18,308 12,960 18,572 7,611 -2.78%
Tax -3,983 -2,132 -2,452 -5,538 -4,886 -5,159 -3,074 4.40%
NP 2,439 6,764 4,126 12,770 8,074 13,413 4,537 -9.81%
-
NP to SH 1,921 5,853 4,081 11,747 8,023 12,036 4,005 -11.51%
-
Tax Rate 62.02% 23.97% 37.28% 30.25% 37.70% 27.78% 40.39% -
Total Cost 622,317 645,955 615,489 669,975 673,962 736,681 547,773 2.14%
-
Net Worth 149,286 149,286 142,352 140,062 131,283 124,704 115,133 4.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,179 2,173 2,172 3,623 2,172 1,802 - -
Div Payout % 113.44% 37.13% 53.24% 30.85% 27.08% 14.98% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 149,286 149,286 142,352 140,062 131,283 124,704 115,133 4.42%
NOSH 72,469 72,469 72,260 72,571 72,532 72,502 73,333 -0.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.39% 1.04% 0.67% 1.87% 1.18% 1.79% 0.82% -
ROE 1.29% 3.92% 2.87% 8.39% 6.11% 9.65% 3.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 862.10 900.69 857.48 940.79 940.32 1,034.58 753.15 2.27%
EPS 2.65 8.08 5.65 16.19 11.06 16.60 5.46 -11.34%
DPS 3.00 3.00 3.00 4.99 3.00 2.50 0.00 -
NAPS 2.06 2.06 1.97 1.93 1.81 1.72 1.57 4.62%
Adjusted Per Share Value based on latest NOSH - 72,571
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 140.41 146.70 139.26 153.44 153.28 168.58 124.13 2.07%
EPS 0.43 1.32 0.92 2.64 1.80 2.71 0.90 -11.57%
DPS 0.49 0.49 0.49 0.81 0.49 0.41 0.00 -
NAPS 0.3355 0.3355 0.3199 0.3148 0.2951 0.2803 0.2588 4.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.625 0.67 0.68 0.71 0.74 1.00 1.07 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.10 0.14 -10.90%
P/EPS 23.58 8.30 12.04 4.39 6.69 6.02 19.59 3.13%
EY 4.24 12.05 8.31 22.80 14.95 16.60 5.10 -3.02%
DY 4.80 4.48 4.41 7.03 4.05 2.50 0.00 -
P/NAPS 0.30 0.33 0.35 0.37 0.41 0.58 0.68 -12.73%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 23/11/11 30/11/10 06/11/09 26/11/08 27/11/07 -
Price 0.66 0.64 0.75 0.76 0.69 0.70 1.08 -
P/RPS 0.08 0.07 0.09 0.08 0.07 0.07 0.14 -8.89%
P/EPS 24.90 7.92 13.28 4.70 6.24 4.22 19.78 3.90%
EY 4.02 12.62 7.53 21.30 16.03 23.72 5.06 -3.75%
DY 4.55 4.69 4.00 6.57 4.35 3.57 0.00 -
P/NAPS 0.32 0.31 0.38 0.39 0.38 0.41 0.69 -12.00%

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