[JOTECH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 246.67%
YoY- 408.51%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 119,665 109,408 104,750 105,784 129,813 130,442 126,016 -3.37%
PBT 27,924 32,289 43,298 49,600 10,342 9,553 8,380 122.60%
Tax -3,320 -3,462 -10,510 -18,328 -969 -1,201 -1,586 63.42%
NP 24,603 28,826 32,788 31,272 9,373 8,352 6,794 135.26%
-
NP to SH 24,351 28,566 32,716 31,304 9,030 8,012 6,636 137.34%
-
Tax Rate 11.89% 10.72% 24.27% 36.95% 9.37% 12.57% 18.93% -
Total Cost 95,061 80,581 71,962 74,512 120,440 122,090 119,222 -13.97%
-
Net Worth 150,939 148,084 149,211 139,986 109,565 106,313 101,383 30.28%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,939 148,084 149,211 139,986 109,565 106,313 101,383 30.28%
NOSH 1,062,952 1,050,245 1,105,270 1,102,253 920,714 924,461 921,666 9.94%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.56% 26.35% 31.30% 29.56% 7.22% 6.40% 5.39% -
ROE 16.13% 19.29% 21.93% 22.36% 8.24% 7.54% 6.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.26 10.42 9.48 9.60 14.10 14.11 13.67 -12.09%
EPS 2.29 2.72 2.96 2.84 0.98 0.87 0.72 115.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.141 0.135 0.127 0.119 0.115 0.11 18.50%
Adjusted Per Share Value based on latest NOSH - 1,102,253
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.67 9.76 9.34 9.43 11.58 11.63 11.24 -3.40%
EPS 2.17 2.55 2.92 2.79 0.81 0.71 0.59 137.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.1321 0.1331 0.1248 0.0977 0.0948 0.0904 30.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.125 0.12 0.14 0.145 0.10 0.08 0.08 -
P/RPS 1.11 1.15 1.48 1.51 0.71 0.57 0.59 52.22%
P/EPS 5.46 4.41 4.73 5.11 10.20 9.23 11.11 -37.64%
EY 18.33 22.67 21.14 19.59 9.81 10.83 9.00 60.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 1.04 1.14 0.84 0.70 0.73 13.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 -
Price 0.145 0.13 0.125 0.13 0.145 0.12 0.08 -
P/RPS 1.29 1.25 1.32 1.35 1.03 0.85 0.59 68.21%
P/EPS 6.33 4.78 4.22 4.58 14.78 13.85 11.11 -31.20%
EY 15.80 20.92 23.68 21.85 6.76 7.22 9.00 45.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.93 1.02 1.22 1.04 0.73 24.90%

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