[JADI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.33%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 94,746 100,517 100,827 94,998 85,889 76,648 69,349 23.05%
PBT 15,666 16,568 17,876 14,865 12,551 7,280 6,615 77.39%
Tax -2,420 -2,368 -2,522 -2,514 -2,201 -750 -324 280.70%
NP 13,246 14,200 15,354 12,351 10,350 6,530 6,291 64.05%
-
NP to SH 13,246 14,200 15,354 12,351 10,350 6,530 6,291 64.05%
-
Tax Rate 15.45% 14.29% 14.11% 16.91% 17.54% 10.30% 4.90% -
Total Cost 81,500 86,317 85,473 82,647 75,539 70,118 63,058 18.59%
-
Net Worth 111,881 113,407 0 90,614 90,159 90,713 85,400 19.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,813 3,813 1,812 3,642 1,830 1,830 1,830 62.91%
Div Payout % 28.79% 26.86% 11.80% 29.49% 17.68% 28.02% 29.09% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 111,881 113,407 0 90,614 90,159 90,713 85,400 19.67%
NOSH 699,259 667,105 611,666 604,098 601,063 604,754 610,000 9.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.98% 14.13% 15.23% 13.00% 12.05% 8.52% 9.07% -
ROE 11.84% 12.52% 0.00% 13.63% 11.48% 7.20% 7.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.55 15.07 16.48 15.73 14.29 12.67 11.37 12.36%
EPS 1.89 2.13 2.51 2.04 1.72 1.08 1.03 49.71%
DPS 0.55 0.57 0.30 0.60 0.30 0.30 0.30 49.62%
NAPS 0.16 0.17 0.00 0.15 0.15 0.15 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 604,098
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.77 7.18 7.21 6.79 6.14 5.48 4.96 22.97%
EPS 0.95 1.01 1.10 0.88 0.74 0.47 0.45 64.34%
DPS 0.27 0.27 0.13 0.26 0.13 0.13 0.13 62.56%
NAPS 0.0799 0.081 0.00 0.0648 0.0644 0.0648 0.061 19.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.34 0.17 0.17 0.17 0.19 0.13 -
P/RPS 1.70 2.26 1.03 1.08 1.19 1.50 1.14 30.43%
P/EPS 12.14 15.97 6.77 8.31 9.87 17.60 12.61 -2.49%
EY 8.24 6.26 14.77 12.03 10.13 5.68 7.93 2.58%
DY 2.37 1.68 1.76 3.53 1.76 1.59 2.31 1.71%
P/NAPS 1.44 2.00 0.00 1.13 1.13 1.27 0.93 33.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 -
Price 0.22 0.25 0.28 0.17 0.17 0.19 0.19 -
P/RPS 1.62 1.66 1.70 1.08 1.19 1.50 1.67 -2.00%
P/EPS 11.61 11.74 11.15 8.31 9.87 17.60 18.42 -26.42%
EY 8.61 8.51 8.96 12.03 10.13 5.68 5.43 35.86%
DY 2.48 2.29 1.07 3.53 1.76 1.59 1.58 34.95%
P/NAPS 1.38 1.47 0.00 1.13 1.13 1.27 1.36 0.97%

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