[JADI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.42%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 94,746 100,278 104,320 99,604 85,889 80,774 74,444 17.38%
PBT 15,666 17,113 20,030 17,348 12,551 11,757 9,380 40.63%
Tax -2,420 -1,969 -2,384 -2,608 -2,201 -1,746 -1,742 24.42%
NP 13,246 15,144 17,646 14,740 10,350 10,010 7,638 44.20%
-
NP to SH 13,246 15,144 17,646 14,740 10,350 10,010 7,638 44.20%
-
Tax Rate 15.45% 11.51% 11.90% 15.03% 17.54% 14.85% 18.57% -
Total Cost 81,500 85,134 86,674 84,864 75,539 70,764 66,806 14.13%
-
Net Worth 103,383 107,270 97,357 90,614 90,640 90,822 84,866 14.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,938 2,524 3,650 7,249 1,812 - 3,637 -34.19%
Div Payout % 14.63% 16.67% 20.69% 49.18% 17.52% - 47.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 103,383 107,270 97,357 90,614 90,640 90,822 84,866 14.02%
NOSH 646,146 631,000 608,482 604,098 604,268 605,483 606,190 4.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.98% 15.10% 16.92% 14.80% 12.05% 12.39% 10.26% -
ROE 12.81% 14.12% 18.13% 16.27% 11.42% 11.02% 9.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.66 15.89 17.14 16.49 14.21 13.34 12.28 12.49%
EPS 2.10 2.40 2.90 2.44 1.71 1.65 1.26 40.44%
DPS 0.30 0.40 0.60 1.20 0.30 0.00 0.60 -36.92%
NAPS 0.16 0.17 0.16 0.15 0.15 0.15 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 604,098
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.77 7.17 7.45 7.12 6.14 5.77 5.32 17.37%
EPS 0.95 1.08 1.26 1.05 0.74 0.72 0.55 43.81%
DPS 0.14 0.18 0.26 0.52 0.13 0.00 0.26 -33.73%
NAPS 0.0739 0.0767 0.0696 0.0648 0.0648 0.0649 0.0606 14.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.34 0.17 0.17 0.17 0.19 0.13 -
P/RPS 1.57 2.14 0.99 1.03 1.20 1.42 1.06 29.84%
P/EPS 11.22 14.17 5.86 6.97 9.93 11.49 10.32 5.71%
EY 8.91 7.06 17.06 14.35 10.08 8.70 9.69 -5.42%
DY 1.30 1.18 3.53 7.06 1.76 0.00 4.62 -56.96%
P/NAPS 1.44 2.00 1.06 1.13 1.13 1.27 0.93 33.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 -
Price 0.22 0.25 0.28 0.17 0.17 0.19 0.19 -
P/RPS 1.50 1.57 1.63 1.03 1.20 1.42 1.55 -2.15%
P/EPS 10.73 10.42 9.66 6.97 9.93 11.49 15.08 -20.24%
EY 9.32 9.60 10.36 14.35 10.08 8.70 6.63 25.41%
DY 1.36 1.60 2.14 7.06 1.76 0.00 3.16 -42.90%
P/NAPS 1.38 1.47 1.75 1.13 1.13 1.27 1.36 0.97%

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