[JSB] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.48%
YoY- 389.06%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 637,872 652,563 698,913 743,509 619,015 398,142 349,104 10.56%
PBT 9,220 9,884 21,442 20,616 7,678 2,416 -8,319 -
Tax -1,955 -4,110 -5,947 -5,312 -3,957 -594 -432 28.59%
NP 7,265 5,774 15,495 15,304 3,721 1,822 -8,751 -
-
NP to SH 6,732 5,459 15,002 13,899 2,842 1,431 -9,248 -
-
Tax Rate 21.20% 41.58% 27.74% 25.77% 51.54% 24.59% - -
Total Cost 630,607 646,789 683,418 728,205 615,294 396,320 357,855 9.89%
-
Net Worth 150,692 72,421 139,864 72,409 113,205 111,062 121,064 3.71%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,173 2,172 3,623 2,172 1,802 - - -
Div Payout % 32.29% 39.80% 24.15% 15.63% 63.43% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 150,692 72,421 139,864 72,409 113,205 111,062 121,064 3.71%
NOSH 72,469 72,421 72,468 72,409 72,105 72,589 72,493 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.14% 0.88% 2.22% 2.06% 0.60% 0.46% -2.51% -
ROE 4.47% 7.54% 10.73% 19.19% 2.51% 1.29% -7.64% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 880.45 901.06 964.43 1,026.81 858.49 548.48 481.56 10.57%
EPS 9.29 7.54 20.70 19.19 3.94 1.97 -12.76 -
DPS 3.00 3.00 5.00 3.00 2.50 0.00 0.00 -
NAPS 2.08 1.00 1.93 1.00 1.57 1.53 1.67 3.72%
Adjusted Per Share Value based on latest NOSH - 72,409
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 143.36 146.66 157.08 167.10 139.12 89.48 78.46 10.56%
EPS 1.51 1.23 3.37 3.12 0.64 0.32 -2.08 -
DPS 0.49 0.49 0.81 0.49 0.41 0.00 0.00 -
NAPS 0.3387 0.1628 0.3143 0.1627 0.2544 0.2496 0.2721 3.71%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.69 0.75 0.70 0.70 0.86 0.61 0.68 -
P/RPS 0.08 0.08 0.07 0.07 0.10 0.11 0.14 -8.90%
P/EPS 7.43 9.95 3.38 3.65 21.82 30.94 -5.33 -
EY 13.47 10.05 29.57 27.42 4.58 3.23 -18.76 -
DY 4.35 4.00 7.14 4.29 2.91 0.00 0.00 -
P/NAPS 0.33 0.75 0.36 0.70 0.55 0.40 0.41 -3.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 23/02/10 25/02/09 27/02/08 26/02/07 14/03/06 -
Price 0.68 0.70 0.73 0.84 1.05 0.85 0.55 -
P/RPS 0.08 0.08 0.08 0.08 0.12 0.15 0.11 -5.16%
P/EPS 7.32 9.29 3.53 4.38 26.64 43.12 -4.31 -
EY 13.66 10.77 28.36 22.85 3.75 2.32 -23.19 -
DY 4.41 4.29 6.85 3.57 2.38 0.00 0.00 -
P/NAPS 0.33 0.70 0.38 0.84 0.67 0.56 0.33 0.00%

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