[JOE] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 0.15%
YoY- -22.3%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 64,476 63,210 59,054 58,932 57,131 56,896 57,924 7.38%
PBT 7,610 7,530 7,148 7,246 6,816 7,749 8,639 -8.08%
Tax -2,373 -2,109 -1,735 -1,794 -1,372 -1,712 -1,975 12.98%
NP 5,237 5,421 5,413 5,452 5,444 6,037 6,664 -14.80%
-
NP to SH 5,237 5,421 5,413 5,452 5,444 6,037 6,664 -14.80%
-
Tax Rate 31.18% 28.01% 24.27% 24.76% 20.13% 22.09% 22.86% -
Total Cost 59,239 57,789 53,641 53,480 51,687 50,859 51,260 10.09%
-
Net Worth 39,920 39,939 40,041 40,000 62,845 61,599 61,096 -24.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 968 968 968 -
Div Payout % - - - - 17.80% 16.05% 14.54% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,920 39,939 40,041 40,000 62,845 61,599 61,096 -24.64%
NOSH 39,920 39,939 40,041 40,000 40,029 39,999 39,932 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.12% 8.58% 9.17% 9.25% 9.53% 10.61% 11.50% -
ROE 13.12% 13.57% 13.52% 13.63% 8.66% 9.80% 10.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 161.51 158.26 147.48 147.33 142.72 142.24 145.05 7.40%
EPS 13.12 13.57 13.52 13.63 13.60 15.09 16.69 -14.78%
DPS 0.00 0.00 0.00 0.00 2.42 2.42 2.43 -
NAPS 1.00 1.00 1.00 1.00 1.57 1.54 1.53 -24.62%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.06 20.65 19.29 19.25 18.66 18.58 18.92 7.38%
EPS 1.71 1.77 1.77 1.78 1.78 1.97 2.18 -14.90%
DPS 0.00 0.00 0.00 0.00 0.32 0.32 0.32 -
NAPS 0.1304 0.1305 0.1308 0.1307 0.2053 0.2012 0.1996 -24.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.14 1.40 1.75 1.60 1.67 1.43 1.85 -
P/RPS 0.71 0.88 1.19 1.09 1.17 1.01 1.28 -32.41%
P/EPS 8.69 10.31 12.95 11.74 12.28 9.47 11.09 -14.96%
EY 11.51 9.70 7.72 8.52 8.14 10.55 9.02 17.59%
DY 0.00 0.00 0.00 0.00 1.45 1.69 1.31 -
P/NAPS 1.14 1.40 1.75 1.60 1.06 0.93 1.21 -3.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 -
Price 1.38 1.45 1.45 1.57 1.61 1.60 1.60 -
P/RPS 0.85 0.92 0.98 1.07 1.13 1.12 1.10 -15.75%
P/EPS 10.52 10.68 10.73 11.52 11.84 10.60 9.59 6.34%
EY 9.51 9.36 9.32 8.68 8.45 9.43 10.43 -5.95%
DY 0.00 0.00 0.00 0.00 1.50 1.51 1.52 -
P/NAPS 1.38 1.45 1.45 1.57 1.03 1.04 1.05 19.92%

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