[JSB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -38.45%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 343,743 344,018 374,129 403,556 423,919 454,868 463,005 -17.99%
PBT 5,082 4,591 4,424 6,713 8,766 9,762 10,497 -38.31%
Tax -2,143 -2,177 -2,368 -3,248 -3,136 -3,824 -4,104 -35.12%
NP 2,939 2,414 2,056 3,465 5,630 5,938 6,393 -40.40%
-
NP to SH 2,939 2,414 2,056 3,465 5,630 5,938 6,393 -40.40%
-
Tax Rate 42.17% 47.42% 53.53% 48.38% 35.77% 39.17% 39.10% -
Total Cost 340,804 341,604 372,073 400,091 418,289 448,930 456,612 -17.70%
-
Net Worth 116,806 117,450 119,272 72,857 114,810 116,446 115,883 0.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,573 3,653 3,653 3,653 5,209 6,266 6,266 -60.17%
Div Payout % 53.55% 151.34% 177.69% 105.43% 92.53% 105.53% 98.02% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 116,806 117,450 119,272 72,857 114,810 116,446 115,883 0.52%
NOSH 72,550 72,500 74,545 72,857 72,207 72,327 72,427 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.85% 0.70% 0.55% 0.86% 1.33% 1.31% 1.38% -
ROE 2.52% 2.06% 1.72% 4.76% 4.90% 5.10% 5.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 473.80 474.51 501.88 553.90 587.08 628.90 639.27 -18.08%
EPS 4.05 3.33 2.76 4.76 7.80 8.21 8.83 -40.49%
DPS 2.17 5.04 4.90 5.04 7.20 8.64 8.64 -60.15%
NAPS 1.61 1.62 1.60 1.00 1.59 1.61 1.60 0.41%
Adjusted Per Share Value based on latest NOSH - 72,857
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.25 77.32 84.08 90.70 95.27 102.23 104.06 -17.99%
EPS 0.66 0.54 0.46 0.78 1.27 1.33 1.44 -40.52%
DPS 0.35 0.82 0.82 0.82 1.17 1.41 1.41 -60.46%
NAPS 0.2625 0.264 0.2681 0.1637 0.258 0.2617 0.2604 0.53%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.06 0.95 1.05 1.18 1.19 1.15 1.19 -
P/RPS 0.22 0.20 0.21 0.21 0.20 0.18 0.19 10.25%
P/EPS 26.17 28.53 38.07 24.81 15.26 14.01 13.48 55.56%
EY 3.82 3.50 2.63 4.03 6.55 7.14 7.42 -35.73%
DY 2.05 5.30 4.67 4.27 6.05 7.51 7.26 -56.92%
P/NAPS 0.66 0.59 0.66 1.18 0.75 0.71 0.74 -7.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 01/08/03 28/05/03 26/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.12 1.05 0.92 0.98 1.21 1.21 1.21 -
P/RPS 0.24 0.22 0.18 0.18 0.21 0.19 0.19 16.83%
P/EPS 27.65 31.53 33.36 20.61 15.52 14.74 13.71 59.55%
EY 3.62 3.17 3.00 4.85 6.44 6.79 7.29 -37.26%
DY 1.94 4.80 5.33 5.14 5.95 7.14 7.14 -58.01%
P/NAPS 0.70 0.65 0.58 0.98 0.76 0.75 0.76 -5.33%

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