[JSB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -39.87%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 743,509 750,094 722,416 647,209 619,015 552,310 499,490 30.21%
PBT 20,616 18,572 10,461 6,431 7,678 7,611 7,802 90.56%
Tax -5,312 -5,159 -4,115 -3,755 -3,957 -3,074 -3,300 37.15%
NP 15,304 13,413 6,346 2,676 3,721 4,537 4,502 125.24%
-
NP to SH 13,899 12,036 5,164 1,709 2,842 4,005 3,948 130.54%
-
Tax Rate 25.77% 27.78% 39.34% 58.39% 51.54% 40.39% 42.30% -
Total Cost 728,205 736,681 716,070 644,533 615,294 547,773 494,988 29.20%
-
Net Worth 72,409 124,704 118,912 114,154 113,205 115,133 113,552 -25.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,172 1,802 1,802 1,802 1,802 - - -
Div Payout % 15.63% 14.98% 34.91% 105.48% 63.43% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 72,409 124,704 118,912 114,154 113,205 115,133 113,552 -25.81%
NOSH 72,409 72,502 72,507 72,249 72,105 73,333 72,326 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.06% 1.79% 0.88% 0.41% 0.60% 0.82% 0.90% -
ROE 19.19% 9.65% 4.34% 1.50% 2.51% 3.48% 3.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,026.81 1,034.58 996.33 895.79 858.49 753.15 690.60 30.11%
EPS 19.19 16.60 7.12 2.37 3.94 5.46 5.46 130.28%
DPS 3.00 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.00 1.72 1.64 1.58 1.57 1.57 1.57 -25.87%
Adjusted Per Share Value based on latest NOSH - 72,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 167.10 168.58 162.36 145.46 139.12 124.13 112.26 30.20%
EPS 3.12 2.71 1.16 0.38 0.64 0.90 0.89 129.89%
DPS 0.49 0.41 0.41 0.41 0.41 0.00 0.00 -
NAPS 0.1627 0.2803 0.2672 0.2566 0.2544 0.2588 0.2552 -25.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 1.00 0.85 0.85 0.86 1.07 1.39 -
P/RPS 0.07 0.10 0.09 0.09 0.10 0.14 0.20 -50.17%
P/EPS 3.65 6.02 11.93 35.93 21.82 19.59 25.46 -72.44%
EY 27.42 16.60 8.38 2.78 4.58 5.10 3.93 262.98%
DY 4.29 2.50 2.94 2.94 2.91 0.00 0.00 -
P/NAPS 0.70 0.58 0.52 0.54 0.55 0.68 0.89 -14.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.84 0.70 1.05 1.02 1.05 1.08 1.10 -
P/RPS 0.08 0.07 0.11 0.11 0.12 0.14 0.16 -36.87%
P/EPS 4.38 4.22 14.74 43.12 26.64 19.78 20.15 -63.68%
EY 22.85 23.72 6.78 2.32 3.75 5.06 4.96 175.58%
DY 3.57 3.57 2.38 2.45 2.38 0.00 0.00 -
P/NAPS 0.84 0.41 0.64 0.65 0.67 0.69 0.70 12.86%

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