[JADI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.57%
YoY- -37.11%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 85,889 76,648 69,349 61,790 63,223 59,116 58,808 28.63%
PBT 12,551 7,280 6,615 6,228 6,210 10,660 10,168 15.02%
Tax -2,201 -750 -324 -133 -80 -1,459 -1,566 25.39%
NP 10,350 6,530 6,291 6,095 6,130 9,201 8,602 13.08%
-
NP to SH 10,350 6,530 6,291 6,095 6,130 9,201 8,602 13.08%
-
Tax Rate 17.54% 10.30% 4.90% 2.14% 1.29% 13.69% 15.40% -
Total Cost 75,539 70,118 63,058 55,695 57,093 49,915 50,206 31.20%
-
Net Worth 90,159 90,713 85,400 84,199 85,577 81,952 78,771 9.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,830 1,830 1,830 3,029 3,029 3,029 3,029 -28.46%
Div Payout % 17.68% 28.02% 29.09% 49.71% 49.42% 32.93% 35.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,159 90,713 85,400 84,199 85,577 81,952 78,771 9.39%
NOSH 601,063 604,754 610,000 601,428 618,333 605,263 605,937 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.05% 8.52% 9.07% 9.86% 9.70% 15.56% 14.63% -
ROE 11.48% 7.20% 7.37% 7.24% 7.16% 11.23% 10.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.29 12.67 11.37 10.27 10.22 9.77 9.71 29.29%
EPS 1.72 1.08 1.03 1.01 0.99 1.52 1.42 13.59%
DPS 0.30 0.30 0.30 0.50 0.49 0.50 0.50 -28.79%
NAPS 0.15 0.15 0.14 0.14 0.1384 0.1354 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 601,428
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.13 5.47 4.95 4.41 4.52 4.22 4.20 28.58%
EPS 0.74 0.47 0.45 0.44 0.44 0.66 0.61 13.70%
DPS 0.13 0.13 0.13 0.22 0.22 0.22 0.22 -29.51%
NAPS 0.0644 0.0648 0.061 0.0601 0.0611 0.0585 0.0563 9.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.19 0.13 0.09 0.09 0.12 0.13 -
P/RPS 1.19 1.50 1.14 0.88 0.88 1.23 1.34 -7.58%
P/EPS 9.87 17.60 12.61 8.88 9.08 7.89 9.16 5.08%
EY 10.13 5.68 7.93 11.26 11.02 12.67 10.92 -4.87%
DY 1.76 1.59 2.31 5.60 5.44 4.17 3.85 -40.57%
P/NAPS 1.13 1.27 0.93 0.64 0.65 0.89 1.00 8.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 -
Price 0.17 0.19 0.19 0.14 0.09 0.10 0.14 -
P/RPS 1.19 1.50 1.67 1.36 0.88 1.02 1.44 -11.90%
P/EPS 9.87 17.60 18.42 13.81 9.08 6.58 9.86 0.06%
EY 10.13 5.68 5.43 7.24 11.02 15.20 10.14 -0.06%
DY 1.76 1.59 1.58 3.60 5.44 5.00 3.57 -37.51%
P/NAPS 1.13 1.27 1.36 1.00 0.65 0.74 1.08 3.05%

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