[JSB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.79%
YoY- 158.58%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 403,557 421,357 448,968 438,432 468,620 480,957 238,235 41.96%
PBT 6,715 9,261 10,590 11,184 9,770 10,597 5,302 17.00%
Tax -3,248 -4,997 -5,304 -5,216 -5,063 -6,536 -3,119 2.73%
NP 3,467 4,264 5,286 5,968 4,707 4,061 2,183 36.00%
-
NP to SH 3,467 4,264 5,286 5,968 4,707 4,061 2,183 36.00%
-
Tax Rate 48.37% 53.96% 50.08% 46.64% 51.82% 61.68% 58.83% -
Total Cost 400,090 417,093 443,682 432,464 463,913 476,896 236,052 42.01%
-
Net Worth 115,100 115,302 116,581 115,883 113,343 110,894 110,511 2.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,563 2,784 - - 2,887 - - -
Div Payout % 45.10% 65.31% - - 61.35% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 115,100 115,302 116,581 115,883 113,343 110,894 110,511 2.74%
NOSH 72,389 72,517 72,410 72,427 72,193 72,009 72,046 0.31%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.86% 1.01% 1.18% 1.36% 1.00% 0.84% 0.92% -
ROE 3.01% 3.70% 4.53% 5.15% 4.15% 3.66% 1.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 557.48 581.05 620.03 605.34 649.12 667.91 330.67 41.51%
EPS 4.79 5.88 7.30 8.24 6.52 5.64 3.03 35.59%
DPS 2.16 3.84 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.59 1.59 1.61 1.60 1.57 1.54 1.5339 2.41%
Adjusted Per Share Value based on latest NOSH - 72,427
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.70 94.70 100.90 98.54 105.32 108.09 53.54 41.97%
EPS 0.78 0.96 1.19 1.34 1.06 0.91 0.49 36.21%
DPS 0.35 0.63 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.2587 0.2591 0.262 0.2604 0.2547 0.2492 0.2484 2.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.19 1.15 1.19 1.25 1.24 1.30 -
P/RPS 0.21 0.20 0.19 0.20 0.19 0.19 0.39 -33.73%
P/EPS 24.64 20.24 15.75 14.44 19.17 21.99 42.90 -30.83%
EY 4.06 4.94 6.35 6.92 5.22 4.55 2.33 44.65%
DY 1.83 3.23 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 0.74 0.75 0.71 0.74 0.80 0.81 0.85 -8.80%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 29/08/02 30/05/02 07/03/02 21/11/01 10/10/01 -
Price 0.98 1.21 1.21 1.21 1.21 1.30 1.25 -
P/RPS 0.18 0.21 0.20 0.20 0.19 0.19 0.38 -39.15%
P/EPS 20.46 20.58 16.58 14.68 18.56 23.05 41.25 -37.26%
EY 4.89 4.86 6.03 6.81 5.39 4.34 2.42 59.62%
DY 2.20 3.17 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.62 0.76 0.75 0.76 0.77 0.84 0.81 -16.28%

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