[JSB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -25.39%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 454,868 463,005 468,620 485,055 504,545 526,710 530,519 -9.77%
PBT 9,762 10,497 9,769 9,179 10,955 11,163 10,986 -7.59%
Tax -3,824 -4,104 -4,290 -4,904 -5,225 -5,342 -5,369 -20.29%
NP 5,938 6,393 5,479 4,275 5,730 5,821 5,617 3.78%
-
NP to SH 5,938 6,393 5,479 4,275 5,730 5,821 5,617 3.78%
-
Tax Rate 39.17% 39.10% 43.91% 53.43% 47.70% 47.85% 48.87% -
Total Cost 448,930 456,612 463,141 480,780 498,815 520,889 524,902 -9.92%
-
Net Worth 116,446 115,883 72,445 111,811 113,717 109,110 112,645 2.24%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,266 6,266 6,266 7,612 4,476 4,476 4,476 25.21%
Div Payout % 105.53% 98.02% 114.37% 178.07% 78.12% 76.89% 79.69% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 116,446 115,883 72,445 111,811 113,717 109,110 112,645 2.24%
NOSH 72,327 72,427 72,445 72,605 71,973 72,124 74,600 -2.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.31% 1.38% 1.17% 0.88% 1.14% 1.11% 1.06% -
ROE 5.10% 5.52% 7.56% 3.82% 5.04% 5.33% 4.99% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 628.90 639.27 646.86 668.07 701.02 730.27 711.15 -7.88%
EPS 8.21 8.83 7.56 5.89 7.96 8.07 7.53 5.94%
DPS 8.64 8.64 8.64 10.48 6.22 6.21 6.00 27.60%
NAPS 1.61 1.60 1.00 1.54 1.58 1.5128 1.51 4.37%
Adjusted Per Share Value based on latest NOSH - 72,605
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 102.23 104.06 105.32 109.01 113.39 118.38 119.23 -9.77%
EPS 1.33 1.44 1.23 0.96 1.29 1.31 1.26 3.68%
DPS 1.41 1.41 1.41 1.71 1.01 1.01 1.01 24.98%
NAPS 0.2617 0.2604 0.1628 0.2513 0.2556 0.2452 0.2532 2.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.15 1.19 1.25 1.24 1.30 1.42 1.32 -
P/RPS 0.18 0.19 0.19 0.19 0.19 0.19 0.19 -3.54%
P/EPS 14.01 13.48 16.53 21.06 16.33 17.59 17.53 -13.91%
EY 7.14 7.42 6.05 4.75 6.12 5.68 5.70 16.25%
DY 7.51 7.26 6.91 8.46 4.78 4.37 4.55 39.79%
P/NAPS 0.71 0.74 1.25 0.81 0.82 0.94 0.87 -12.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 07/03/02 21/11/01 10/10/01 18/05/01 28/02/01 -
Price 1.21 1.21 1.21 1.30 1.25 1.28 1.46 -
P/RPS 0.19 0.19 0.19 0.19 0.18 0.18 0.21 -6.47%
P/EPS 14.74 13.71 16.00 22.08 15.70 15.86 19.39 -16.74%
EY 6.79 7.29 6.25 4.53 6.37 6.31 5.16 20.14%
DY 7.14 7.14 7.14 8.07 4.98 4.85 4.11 44.65%
P/NAPS 0.75 0.76 1.21 0.84 0.79 0.85 0.97 -15.79%

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