[JADI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.22%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 94,998 85,889 76,648 69,349 61,790 63,223 59,116 37.23%
PBT 14,865 12,551 7,280 6,615 6,228 6,210 10,660 24.84%
Tax -2,514 -2,201 -750 -324 -133 -80 -1,459 43.77%
NP 12,351 10,350 6,530 6,291 6,095 6,130 9,201 21.70%
-
NP to SH 12,351 10,350 6,530 6,291 6,095 6,130 9,201 21.70%
-
Tax Rate 16.91% 17.54% 10.30% 4.90% 2.14% 1.29% 13.69% -
Total Cost 82,647 75,539 70,118 63,058 55,695 57,093 49,915 40.00%
-
Net Worth 90,614 90,159 90,713 85,400 84,199 85,577 81,952 6.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,642 1,830 1,830 1,830 3,029 3,029 3,029 13.08%
Div Payout % 29.49% 17.68% 28.02% 29.09% 49.71% 49.42% 32.93% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,614 90,159 90,713 85,400 84,199 85,577 81,952 6.93%
NOSH 604,098 601,063 604,754 610,000 601,428 618,333 605,263 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.00% 12.05% 8.52% 9.07% 9.86% 9.70% 15.56% -
ROE 13.63% 11.48% 7.20% 7.37% 7.24% 7.16% 11.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.73 14.29 12.67 11.37 10.27 10.22 9.77 37.40%
EPS 2.04 1.72 1.08 1.03 1.01 0.99 1.52 21.69%
DPS 0.60 0.30 0.30 0.30 0.50 0.49 0.50 12.93%
NAPS 0.15 0.15 0.15 0.14 0.14 0.1384 0.1354 7.07%
Adjusted Per Share Value based on latest NOSH - 610,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.79 6.14 5.48 4.96 4.42 4.52 4.22 37.35%
EPS 0.88 0.74 0.47 0.45 0.44 0.44 0.66 21.16%
DPS 0.26 0.13 0.13 0.13 0.22 0.22 0.22 11.79%
NAPS 0.0648 0.0644 0.0648 0.061 0.0602 0.0612 0.0586 6.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.19 0.13 0.09 0.09 0.12 -
P/RPS 1.08 1.19 1.50 1.14 0.88 0.88 1.23 -8.31%
P/EPS 8.31 9.87 17.60 12.61 8.88 9.08 7.89 3.52%
EY 12.03 10.13 5.68 7.93 11.26 11.02 12.67 -3.39%
DY 3.53 1.76 1.59 2.31 5.60 5.44 4.17 -10.52%
P/NAPS 1.13 1.13 1.27 0.93 0.64 0.65 0.89 17.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 -
Price 0.17 0.17 0.19 0.19 0.14 0.09 0.10 -
P/RPS 1.08 1.19 1.50 1.67 1.36 0.88 1.02 3.88%
P/EPS 8.31 9.87 17.60 18.42 13.81 9.08 6.58 16.85%
EY 12.03 10.13 5.68 5.43 7.24 11.02 15.20 -14.45%
DY 3.53 1.76 1.59 1.58 3.60 5.44 5.00 -20.72%
P/NAPS 1.13 1.13 1.27 1.36 1.00 0.65 0.74 32.64%

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