[JOTECH] QoQ Cumulative Quarter Result on 31-Dec-2011

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011
Profit Trend
QoQ- 4.19%
YoY- 147.2%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 109,693 82,056 52,375 26,446 129,813 97,832 63,008 44.57%
PBT 25,597 24,217 21,649 12,400 10,342 7,165 4,190 233.08%
Tax -3,044 -2,597 -5,255 -4,582 -969 -901 -793 144.55%
NP 22,553 21,620 16,394 7,818 9,373 6,264 3,397 252.02%
-
NP to SH 22,322 21,425 16,358 7,826 9,030 6,009 3,318 255.13%
-
Tax Rate 11.89% 10.72% 24.27% 36.95% 9.37% 12.58% 18.93% -
Total Cost 87,140 60,436 35,981 18,628 120,440 91,568 59,611 28.71%
-
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 14.79% 14.47% 10.96% 5.59% 8.24% 5.65% 3.27% -
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 10.32 7.81 4.74 2.40 14.10 10.58 6.84 31.44%
EPS 2.10 2.04 1.48 0.71 0.98 0.65 0.36 223.01%
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 - 1,121,250
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.78 7.32 4.67 2.36 11.58 8.73 5.62 44.53%
EPS 1.99 1.91 1.46 0.70 0.81 0.54 0.30 251.82%
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 1.21 1.54 2.95 6.04 0.71 0.76 1.17 2.26%
P/EPS 5.95 5.88 9.46 20.42 10.20 12.31 22.22 -58.35%
EY 16.80 17.00 10.57 4.90 9.81 8.13 4.50 140.07%
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 1.41 1.66 2.64 5.42 1.03 1.13 1.17 13.20%
P/EPS 6.90 6.37 8.45 18.31 14.78 18.46 22.22 -54.04%
EY 14.48 15.69 11.84 5.46 6.76 5.42 4.50 117.49%
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