[JSB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 65.97%
YoY- 127.04%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 698,680 743,212 647,209 440,105 371,349 352,576 332,783 13.15%
PBT 19,520 22,176 6,431 4,932 -8,431 3,992 8,543 14.75%
Tax -5,455 -5,715 -3,755 -2,149 301 -2,790 -3,992 5.33%
NP 14,065 16,461 2,676 2,783 -8,130 1,202 4,551 20.67%
-
NP to SH 13,178 15,450 1,709 2,375 -8,783 1,202 4,551 19.37%
-
Tax Rate 27.95% 25.77% 58.39% 43.57% - 69.89% 46.73% -
Total Cost 684,615 726,751 644,533 437,322 379,479 351,374 328,232 13.02%
-
Net Worth 154,399 128,148 114,154 112,454 110,809 105,950 117,930 4.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,623 2,172 1,802 - - - 1,574 14.89%
Div Payout % 27.50% 14.06% 105.48% - - - 34.59% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 154,399 128,148 114,154 112,454 110,809 105,950 117,930 4.59%
NOSH 80,000 72,440 72,249 72,551 72,424 65,000 72,349 1.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.01% 2.21% 0.41% 0.63% -2.19% 0.34% 1.37% -
ROE 8.53% 12.06% 1.50% 2.11% -7.93% 1.13% 3.86% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 873.35 1,025.96 895.79 606.61 512.74 542.42 459.96 11.27%
EPS 16.47 21.33 2.37 3.27 -12.13 1.85 6.29 17.39%
DPS 4.53 3.00 2.50 0.00 0.00 0.00 2.16 13.13%
NAPS 1.93 1.769 1.58 1.55 1.53 1.63 1.63 2.85%
Adjusted Per Share Value based on latest NOSH - 72,551
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 157.03 167.03 145.46 98.91 83.46 79.24 74.79 13.15%
EPS 2.96 3.47 0.38 0.53 -1.97 0.27 1.02 19.42%
DPS 0.81 0.49 0.41 0.00 0.00 0.00 0.35 15.00%
NAPS 0.347 0.288 0.2566 0.2527 0.249 0.2381 0.265 4.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.99 0.85 0.85 0.70 0.55 0.83 0.99 -
P/RPS 0.11 0.08 0.09 0.12 0.11 0.15 0.22 -10.90%
P/EPS 6.01 3.99 35.93 21.38 -4.54 44.88 15.74 -14.81%
EY 16.64 25.09 2.78 4.68 -22.05 2.23 6.35 17.40%
DY 4.58 3.53 2.94 0.00 0.00 0.00 2.18 13.16%
P/NAPS 0.51 0.48 0.54 0.45 0.36 0.51 0.61 -2.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 27/05/08 30/05/07 30/05/06 26/05/05 28/05/04 -
Price 0.75 0.99 1.02 1.10 0.55 0.72 0.92 -
P/RPS 0.09 0.10 0.11 0.18 0.11 0.13 0.20 -12.45%
P/EPS 4.55 4.64 43.12 33.60 -4.54 38.94 14.63 -17.68%
EY 21.96 21.54 2.32 2.98 -22.05 2.57 6.84 21.44%
DY 6.04 3.03 2.45 0.00 0.00 0.00 2.35 17.02%
P/NAPS 0.39 0.56 0.65 0.71 0.36 0.44 0.56 -5.84%

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