[JOTECH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.77%
YoY- 85.45%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH'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 109,693 114,037 119,180 125,381 129,813 130,975 128,713 -10.08%
PBT 25,471 27,268 27,801 20,831 10,342 14,882 14,596 44.79%
Tax -2,918 -2,539 -5,431 -5,204 -969 -1,384 -1,634 47.03%
NP 22,553 24,729 22,370 15,627 9,373 13,498 12,962 44.51%
-
NP to SH 22,322 24,446 22,070 15,317 9,030 13,182 12,543 46.70%
-
Tax Rate 11.46% 9.31% 19.54% 24.98% 9.37% 9.30% 11.19% -
Total Cost 87,140 89,308 96,810 109,754 120,440 117,477 115,751 -17.20%
-
Net Worth 159,217 155,314 149,587 139,986 108,686 106,712 102,994 33.58%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 159,217 155,314 149,587 139,986 108,686 106,712 102,994 33.58%
NOSH 1,121,250 1,101,521 1,108,051 1,102,253 913,333 927,931 936,315 12.73%
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 20.56% 21.69% 18.77% 12.46% 7.22% 10.31% 10.07% -
ROE 14.02% 15.74% 14.75% 10.94% 8.31% 12.35% 12.18% -
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 9.78 10.35 10.76 11.37 14.21 14.11 13.75 -20.26%
EPS 1.99 2.22 1.99 1.39 0.99 1.42 1.34 30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.141 0.135 0.127 0.119 0.115 0.11 18.50%
Adjusted Per Share Value based on latest NOSH - 1,101,521
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.78 10.17 10.63 11.18 11.58 11.68 11.48 -10.10%
EPS 1.99 2.18 1.97 1.37 0.81 1.18 1.12 46.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1385 0.1334 0.1248 0.0969 0.0952 0.0919 33.54%
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 0.125 0.12 0.14 0.145 0.10 0.08 0.08 -
P/RPS 1.28 1.16 1.30 1.27 0.70 0.57 0.58 69.26%
P/EPS 6.28 5.41 7.03 10.43 10.11 5.63 5.97 3.42%
EY 15.93 18.49 14.23 9.58 9.89 17.76 16.75 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 1.04 1.14 0.84 0.70 0.73 13.22%
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 29/02/12 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 -
Price 0.145 0.13 0.125 0.13 0.145 0.12 0.08 -
P/RPS 1.48 1.26 1.16 1.14 1.02 0.85 0.58 86.41%
P/EPS 7.28 5.86 6.28 9.36 14.67 8.45 5.97 14.09%
EY 13.73 17.07 15.93 10.69 6.82 11.84 16.75 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.93 1.02 1.22 1.04 0.73 24.90%

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