[JADI] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.06%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 104,320 99,604 85,889 80,774 74,444 63,168 63,223 39.76%
PBT 20,030 17,348 12,551 11,757 9,380 8,092 6,210 118.77%
Tax -2,384 -2,608 -2,201 -1,746 -1,742 -1,356 -80 867.18%
NP 17,646 14,740 10,350 10,010 7,638 6,736 6,130 102.75%
-
NP to SH 17,646 14,740 10,350 10,010 7,638 6,736 6,130 102.75%
-
Tax Rate 11.90% 15.03% 17.54% 14.85% 18.57% 16.76% 1.29% -
Total Cost 86,674 84,864 75,539 70,764 66,806 56,432 57,093 32.19%
-
Net Worth 97,357 90,614 90,640 90,822 84,866 84,199 84,880 9.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,650 7,249 1,812 - 3,637 - 3,031 13.22%
Div Payout % 20.69% 49.18% 17.52% - 47.62% - 49.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 97,357 90,614 90,640 90,822 84,866 84,199 84,880 9.60%
NOSH 608,482 604,098 604,268 605,483 606,190 601,428 606,285 0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.92% 14.80% 12.05% 12.39% 10.26% 10.66% 9.70% -
ROE 18.13% 16.27% 11.42% 11.02% 9.00% 8.00% 7.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.14 16.49 14.21 13.34 12.28 10.50 10.43 39.38%
EPS 2.90 2.44 1.71 1.65 1.26 1.12 1.01 102.40%
DPS 0.60 1.20 0.30 0.00 0.60 0.00 0.50 12.96%
NAPS 0.16 0.15 0.15 0.15 0.14 0.14 0.14 9.33%
Adjusted Per Share Value based on latest NOSH - 604,754
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.45 7.11 6.13 5.77 5.32 4.51 4.52 39.66%
EPS 1.26 1.05 0.74 0.71 0.55 0.48 0.44 102.04%
DPS 0.26 0.52 0.13 0.00 0.26 0.00 0.22 11.81%
NAPS 0.0695 0.0647 0.0647 0.0649 0.0606 0.0601 0.0606 9.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.17 0.17 0.19 0.13 0.09 0.09 -
P/RPS 0.99 1.03 1.20 1.42 1.06 0.86 0.86 9.86%
P/EPS 5.86 6.97 9.93 11.49 10.32 8.04 8.90 -24.37%
EY 17.06 14.35 10.08 8.70 9.69 12.44 11.23 32.25%
DY 3.53 7.06 1.76 0.00 4.62 0.00 5.56 -26.19%
P/NAPS 1.06 1.13 1.13 1.27 0.93 0.64 0.64 40.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 -
Price 0.28 0.17 0.17 0.19 0.19 0.14 0.09 -
P/RPS 1.63 1.03 1.20 1.42 1.55 1.33 0.86 53.33%
P/EPS 9.66 6.97 9.93 11.49 15.08 12.50 8.90 5.63%
EY 10.36 14.35 10.08 8.70 6.63 8.00 11.23 -5.24%
DY 2.14 7.06 1.76 0.00 3.16 0.00 5.56 -47.17%
P/NAPS 1.75 1.13 1.13 1.27 1.36 1.00 0.64 95.90%

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