[JSB] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -39.87%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 663,524 698,680 743,212 647,209 440,105 371,349 352,576 11.10%
PBT 9,179 19,520 22,176 6,431 4,932 -8,431 3,992 14.87%
Tax -3,663 -5,455 -5,715 -3,755 -2,149 301 -2,790 4.63%
NP 5,516 14,065 16,461 2,676 2,783 -8,130 1,202 28.89%
-
NP to SH 5,624 13,178 15,450 1,709 2,375 -8,783 1,202 29.31%
-
Tax Rate 39.91% 27.95% 25.77% 58.39% 43.57% - 69.89% -
Total Cost 658,008 684,615 726,751 644,533 437,322 379,479 351,374 11.01%
-
Net Worth 142,628 154,399 128,148 114,154 112,454 110,809 105,950 5.07%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,172 3,623 2,172 1,802 - - - -
Div Payout % 38.63% 27.50% 14.06% 105.48% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 142,628 154,399 128,148 114,154 112,454 110,809 105,950 5.07%
NOSH 72,400 80,000 72,440 72,249 72,551 72,424 65,000 1.81%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.83% 2.01% 2.21% 0.41% 0.63% -2.19% 0.34% -
ROE 3.94% 8.53% 12.06% 1.50% 2.11% -7.93% 1.13% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 916.47 873.35 1,025.96 895.79 606.61 512.74 542.42 9.13%
EPS 7.77 16.47 21.33 2.37 3.27 -12.13 1.85 27.00%
DPS 3.00 4.53 3.00 2.50 0.00 0.00 0.00 -
NAPS 1.97 1.93 1.769 1.58 1.55 1.53 1.63 3.20%
Adjusted Per Share Value based on latest NOSH - 72,249
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 149.12 157.03 167.03 145.46 98.91 83.46 79.24 11.10%
EPS 1.26 2.96 3.47 0.38 0.53 -1.97 0.27 29.25%
DPS 0.49 0.81 0.49 0.41 0.00 0.00 0.00 -
NAPS 0.3205 0.347 0.288 0.2566 0.2527 0.249 0.2381 5.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.79 0.99 0.85 0.85 0.70 0.55 0.83 -
P/RPS 0.09 0.11 0.08 0.09 0.12 0.11 0.15 -8.15%
P/EPS 10.17 6.01 3.99 35.93 21.38 -4.54 44.88 -21.91%
EY 9.83 16.64 25.09 2.78 4.68 -22.05 2.23 28.03%
DY 3.80 4.58 3.53 2.94 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.48 0.54 0.45 0.36 0.51 -3.96%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 18/05/09 27/05/08 30/05/07 30/05/06 26/05/05 -
Price 0.775 0.75 0.99 1.02 1.10 0.55 0.72 -
P/RPS 0.08 0.09 0.10 0.11 0.18 0.11 0.13 -7.76%
P/EPS 9.98 4.55 4.64 43.12 33.60 -4.54 38.94 -20.29%
EY 10.02 21.96 21.54 2.32 2.98 -22.05 2.57 25.44%
DY 3.87 6.04 3.03 2.45 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.56 0.65 0.71 0.36 0.44 -1.98%

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