[JSB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.02%
YoY- -57.32%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 637,872 619,615 649,824 663,524 652,563 682,745 651,822 -1.42%
PBT 9,220 6,578 7,869 9,179 9,884 18,308 17,382 -34.39%
Tax -1,955 -2,452 -3,613 -3,663 -4,110 -5,538 -4,843 -45.28%
NP 7,265 4,126 4,256 5,516 5,774 12,770 12,539 -30.43%
-
NP to SH 6,732 4,081 4,550 5,624 5,459 11,747 11,340 -29.29%
-
Tax Rate 21.20% 37.28% 45.91% 39.91% 41.58% 30.25% 27.86% -
Total Cost 630,607 615,489 645,568 658,008 646,789 669,975 639,283 -0.90%
-
Net Worth 150,692 142,352 143,468 142,628 72,421 140,062 141,444 4.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,173 2,172 2,172 2,172 2,172 3,623 3,623 -28.81%
Div Payout % 32.29% 53.24% 47.75% 38.63% 39.80% 30.85% 31.95% -
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 150,692 142,352 143,468 142,628 72,421 140,062 141,444 4.30%
NOSH 72,469 72,260 72,459 72,400 72,421 72,571 72,535 -0.06%
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 1.14% 0.67% 0.65% 0.83% 0.88% 1.87% 1.92% -
ROE 4.47% 2.87% 3.17% 3.94% 7.54% 8.39% 8.02% -
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 880.45 857.48 896.82 916.47 901.06 940.79 898.62 -1.34%
EPS 9.29 5.65 6.28 7.77 7.54 16.19 15.63 -29.24%
DPS 3.00 3.00 3.00 3.00 3.00 4.99 5.00 -28.79%
NAPS 2.08 1.97 1.98 1.97 1.00 1.93 1.95 4.38%
Adjusted Per Share Value based on latest NOSH - 72,400
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.36 139.26 146.05 149.12 146.66 153.44 146.49 -1.42%
EPS 1.51 0.92 1.02 1.26 1.23 2.64 2.55 -29.41%
DPS 0.49 0.49 0.49 0.49 0.49 0.81 0.81 -28.40%
NAPS 0.3387 0.3199 0.3224 0.3205 0.1628 0.3148 0.3179 4.30%
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 0.69 0.68 0.82 0.79 0.75 0.71 0.76 -
P/RPS 0.08 0.08 0.09 0.09 0.08 0.08 0.08 0.00%
P/EPS 7.43 12.04 13.06 10.17 9.95 4.39 4.86 32.60%
EY 13.47 8.31 7.66 9.83 10.05 22.80 20.57 -24.53%
DY 4.35 4.41 3.66 3.80 4.00 7.03 6.57 -23.97%
P/NAPS 0.33 0.35 0.41 0.40 0.75 0.37 0.39 -10.51%
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 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.68 0.75 0.66 0.775 0.70 0.76 0.83 -
P/RPS 0.08 0.09 0.07 0.08 0.08 0.08 0.09 -7.53%
P/EPS 7.32 13.28 10.51 9.98 9.29 4.70 5.31 23.79%
EY 13.66 7.53 9.51 10.02 10.77 21.30 18.84 -19.24%
DY 4.41 4.00 4.55 3.87 4.29 6.57 6.02 -18.69%
P/NAPS 0.33 0.38 0.33 0.39 0.70 0.39 0.43 -16.13%

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