[JSB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.18%
YoY- 501.17%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 662,912 635,532 638,246 673,090 669,192 628,049 612,185 5.45%
PBT 31,624 20,219 13,932 15,084 13,284 10,111 5,045 240.34%
Tax -3,896 -5,702 -4,022 -4,058 -3,812 -5,029 -3,210 13.79%
NP 27,728 14,517 9,909 11,026 9,472 5,082 1,834 512.44%
-
NP to SH 21,492 13,914 9,270 10,316 9,196 4,572 1,534 482.10%
-
Tax Rate 12.32% 28.20% 28.87% 26.90% 28.70% 49.74% 63.63% -
Total Cost 635,184 621,015 628,337 662,064 659,720 622,967 610,350 2.69%
-
Net Worth 169,577 164,504 157,257 157,982 154,358 152,909 149,286 8.87%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 169,577 164,504 157,257 157,982 154,358 152,909 149,286 8.87%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.18% 2.28% 1.55% 1.64% 1.42% 0.81% 0.30% -
ROE 12.67% 8.46% 5.90% 6.53% 5.96% 2.99% 1.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 914.75 876.97 880.72 928.80 923.42 866.65 844.75 5.45%
EPS 29.64 19.20 12.79 14.24 12.68 6.31 2.12 481.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.17 2.18 2.13 2.11 2.06 8.87%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 148.99 142.83 143.44 151.27 150.40 141.15 137.59 5.45%
EPS 4.83 3.13 2.08 2.32 2.07 1.03 0.34 487.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3811 0.3697 0.3534 0.3551 0.3469 0.3437 0.3355 8.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.30 0.91 1.15 0.99 0.72 0.73 0.625 -
P/RPS 0.14 0.10 0.13 0.11 0.08 0.08 0.07 58.80%
P/EPS 4.38 4.74 8.99 6.95 5.67 11.57 29.51 -71.99%
EY 22.81 21.10 11.12 14.38 17.62 8.64 3.39 256.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.53 0.45 0.34 0.35 0.30 51.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 26/02/14 26/11/13 -
Price 1.49 1.25 1.03 1.28 0.78 0.75 0.66 -
P/RPS 0.16 0.14 0.12 0.14 0.08 0.09 0.08 58.80%
P/EPS 5.02 6.51 8.05 8.99 6.15 11.89 31.17 -70.43%
EY 19.90 15.36 12.42 11.12 16.27 8.41 3.21 237.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.47 0.59 0.37 0.36 0.32 58.80%

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