[JADI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.39%
YoY- 68.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,278 104,320 99,604 85,889 80,774 74,444 63,168 36.04%
PBT 17,113 20,030 17,348 12,551 11,757 9,380 8,092 64.68%
Tax -1,969 -2,384 -2,608 -2,201 -1,746 -1,742 -1,356 28.20%
NP 15,144 17,646 14,740 10,350 10,010 7,638 6,736 71.53%
-
NP to SH 15,144 17,646 14,740 10,350 10,010 7,638 6,736 71.53%
-
Tax Rate 11.51% 11.90% 15.03% 17.54% 14.85% 18.57% 16.76% -
Total Cost 85,134 86,674 84,864 75,539 70,764 66,806 56,432 31.50%
-
Net Worth 107,270 97,357 90,614 90,640 90,822 84,866 84,199 17.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,524 3,650 7,249 1,812 - 3,637 - -
Div Payout % 16.67% 20.69% 49.18% 17.52% - 47.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,270 97,357 90,614 90,640 90,822 84,866 84,199 17.50%
NOSH 631,000 608,482 604,098 604,268 605,483 606,190 601,428 3.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.10% 16.92% 14.80% 12.05% 12.39% 10.26% 10.66% -
ROE 14.12% 18.13% 16.27% 11.42% 11.02% 9.00% 8.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.89 17.14 16.49 14.21 13.34 12.28 10.50 31.77%
EPS 2.40 2.90 2.44 1.71 1.65 1.26 1.12 66.13%
DPS 0.40 0.60 1.20 0.30 0.00 0.60 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.14 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 601,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.17 7.45 7.12 6.14 5.77 5.32 4.51 36.17%
EPS 1.08 1.26 1.05 0.74 0.72 0.55 0.48 71.62%
DPS 0.18 0.26 0.52 0.13 0.00 0.26 0.00 -
NAPS 0.0767 0.0696 0.0648 0.0648 0.0649 0.0606 0.0602 17.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.17 0.17 0.17 0.19 0.13 0.09 -
P/RPS 2.14 0.99 1.03 1.20 1.42 1.06 0.86 83.52%
P/EPS 14.17 5.86 6.97 9.93 11.49 10.32 8.04 45.85%
EY 7.06 17.06 14.35 10.08 8.70 9.69 12.44 -31.42%
DY 1.18 3.53 7.06 1.76 0.00 4.62 0.00 -
P/NAPS 2.00 1.06 1.13 1.13 1.27 0.93 0.64 113.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 -
Price 0.25 0.28 0.17 0.17 0.19 0.19 0.14 -
P/RPS 1.57 1.63 1.03 1.20 1.42 1.55 1.33 11.68%
P/EPS 10.42 9.66 6.97 9.93 11.49 15.08 12.50 -11.41%
EY 9.60 10.36 14.35 10.08 8.70 6.63 8.00 12.91%
DY 1.60 2.14 7.06 1.76 0.00 3.16 0.00 -
P/NAPS 1.47 1.75 1.13 1.13 1.27 1.36 1.00 29.25%

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