[JOTECH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.77%
YoY- 85.45%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 114,037 130,975 111,420 118,572 151,642 241,663 176,913 -7.05%
PBT 27,268 14,882 -6,579 2,681 4,022 9,236 776 80.93%
Tax -2,539 -1,384 -2,340 -10,733 809 -909 -366 38.08%
NP 24,729 13,498 -8,919 -8,052 4,831 8,327 410 97.97%
-
NP to SH 24,446 13,182 -8,968 -7,886 4,795 7,967 194 123.82%
-
Tax Rate 9.31% 9.30% - 400.34% -20.11% 9.84% 47.16% -
Total Cost 89,308 117,477 120,339 126,624 146,811 233,336 176,503 -10.72%
-
Net Worth 155,314 106,712 93,272 102,124 89,827 64,531 67,352 14.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 3,461 219 - -
Div Payout % - - - - 72.19% 2.76% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 155,314 106,712 93,272 102,124 89,827 64,531 67,352 14.93%
NOSH 1,101,521 927,931 932,727 928,405 711,785 64,531 64,761 60.33%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.69% 10.31% -8.00% -6.79% 3.19% 3.45% 0.23% -
ROE 15.74% 12.35% -9.61% -7.72% 5.34% 12.35% 0.29% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.35 14.11 11.95 12.77 21.30 374.49 273.17 -42.03%
EPS 2.22 1.42 -0.96 -0.85 0.67 12.35 0.30 39.57%
DPS 0.00 0.00 0.00 0.00 0.49 0.34 0.00 -
NAPS 0.141 0.115 0.10 0.11 0.1262 1.00 1.04 -28.31%
Adjusted Per Share Value based on latest NOSH - 1,101,521
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.17 11.68 9.94 10.57 13.52 21.55 15.78 -7.05%
EPS 2.18 1.18 -0.80 -0.70 0.43 0.71 0.02 118.48%
DPS 0.00 0.00 0.00 0.00 0.31 0.02 0.00 -
NAPS 0.1385 0.0952 0.0832 0.0911 0.0801 0.0576 0.0601 14.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.08 0.08 0.05 0.12 1.18 0.64 -
P/RPS 1.16 0.57 0.67 0.39 0.56 0.32 0.23 30.93%
P/EPS 5.41 5.63 -8.32 -5.89 17.81 9.56 213.65 -45.79%
EY 18.49 17.76 -12.02 -16.99 5.61 10.46 0.47 84.36%
DY 0.00 0.00 0.00 0.00 4.05 0.29 0.00 -
P/NAPS 0.85 0.70 0.80 0.45 0.95 1.18 0.62 5.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 23/11/09 10/11/08 30/11/07 13/11/06 18/11/05 -
Price 0.13 0.12 0.08 0.05 0.10 1.60 0.58 -
P/RPS 1.26 0.85 0.67 0.39 0.47 0.43 0.21 34.78%
P/EPS 5.86 8.45 -8.32 -5.89 14.84 12.96 193.62 -44.16%
EY 17.07 11.84 -12.02 -16.99 6.74 7.72 0.52 78.89%
DY 0.00 0.00 0.00 0.00 4.86 0.21 0.00 -
P/NAPS 0.92 1.04 0.80 0.45 0.79 1.60 0.56 8.62%

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