[JOTECH] QoQ TTM Result on 31-Dec-2010

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -31.5%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,037 119,180 125,381 129,813 130,975 128,713 126,603 -6.72%
PBT 27,268 27,801 20,831 10,342 14,882 14,596 12,962 64.10%
Tax -2,539 -5,431 -5,204 -969 -1,384 -1,634 -1,238 61.35%
NP 24,729 22,370 15,627 9,373 13,498 12,962 11,724 64.39%
-
NP to SH 24,446 22,070 15,317 9,030 13,182 12,543 11,275 67.43%
-
Tax Rate 9.31% 19.54% 24.98% 9.37% 9.30% 11.19% 9.55% -
Total Cost 89,308 96,810 109,754 120,440 117,477 115,751 114,879 -15.43%
-
Net Worth 155,314 149,587 139,986 108,686 106,712 102,994 99,582 34.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 155,314 149,587 139,986 108,686 106,712 102,994 99,582 34.45%
NOSH 1,101,521 1,108,051 1,102,253 913,333 927,931 936,315 905,294 13.95%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.69% 18.77% 12.46% 7.22% 10.31% 10.07% 9.26% -
ROE 15.74% 14.75% 10.94% 8.31% 12.35% 12.18% 11.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.35 10.76 11.37 14.21 14.11 13.75 13.98 -18.14%
EPS 2.22 1.99 1.39 0.99 1.42 1.34 1.25 46.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.135 0.127 0.119 0.115 0.11 0.11 17.98%
Adjusted Per Share Value based on latest NOSH - 913,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.17 10.63 11.18 11.58 11.68 11.48 11.29 -6.72%
EPS 2.18 1.97 1.37 0.81 1.18 1.12 1.01 66.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.1334 0.1248 0.0969 0.0952 0.0919 0.0888 34.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.145 0.10 0.08 0.08 0.09 -
P/RPS 1.16 1.30 1.27 0.70 0.57 0.58 0.64 48.60%
P/EPS 5.41 7.03 10.43 10.11 5.63 5.97 7.23 -17.56%
EY 18.49 14.23 9.58 9.89 17.76 16.75 13.84 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.14 0.84 0.70 0.73 0.82 2.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 -
Price 0.13 0.125 0.13 0.145 0.12 0.08 0.08 -
P/RPS 1.26 1.16 1.14 1.02 0.85 0.58 0.57 69.61%
P/EPS 5.86 6.28 9.36 14.67 8.45 5.97 6.42 -5.89%
EY 17.07 15.93 10.69 6.82 11.84 16.75 15.57 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.02 1.22 1.04 0.73 0.73 16.65%

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