[JSB] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
07-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 353,837 335,749 403,557 468,620 530,519 484,676 548,874 0.46%
PBT 6,035 6,694 6,715 9,770 10,987 9,788 5,615 -0.07%
Tax -3,521 -3,385 -3,248 -5,063 -5,369 -2,093 -4,306 0.21%
NP 2,514 3,309 3,467 4,707 5,618 7,695 1,309 -0.69%
-
NP to SH 2,514 3,309 3,467 4,707 5,618 7,695 1,309 -0.69%
-
Tax Rate 58.34% 50.57% 48.37% 51.82% 48.87% 21.38% 76.69% -
Total Cost 351,323 332,440 400,090 463,913 524,901 476,981 547,565 0.47%
-
Net Worth 130,381 116,689 115,100 113,343 108,789 104,731 99,851 -0.28%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - 1,565 1,563 2,887 4,322 4,263 - -
Div Payout % - 47.31% 45.10% 61.35% 76.95% 55.40% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 130,381 116,689 115,100 113,343 108,789 104,731 99,851 -0.28%
NOSH 72,434 72,478 72,389 72,193 72,046 71,052 70,756 -0.02%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.71% 0.99% 0.86% 1.00% 1.06% 1.59% 0.24% -
ROE 1.93% 2.84% 3.01% 4.15% 5.16% 7.35% 1.31% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 488.50 463.24 557.48 649.12 736.36 682.14 775.72 0.49%
EPS 3.47 4.57 4.79 6.52 7.84 0.00 1.85 -0.66%
DPS 0.00 2.16 2.16 4.00 6.00 6.00 0.00 -
NAPS 1.80 1.61 1.59 1.57 1.51 1.474 1.4112 -0.25%
Adjusted Per Share Value based on latest NOSH - 72,445
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 80.61 76.49 91.94 106.76 120.86 110.42 125.04 0.46%
EPS 0.57 0.75 0.79 1.07 1.28 1.75 0.30 -0.68%
DPS 0.00 0.36 0.36 0.66 0.98 0.97 0.00 -
NAPS 0.297 0.2658 0.2622 0.2582 0.2478 0.2386 0.2275 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.88 1.03 1.18 1.25 1.32 0.00 0.00 -
P/RPS 0.18 0.22 0.21 0.19 0.18 0.00 0.00 -100.00%
P/EPS 25.35 22.56 24.64 19.17 16.93 0.00 0.00 -100.00%
EY 3.94 4.43 4.06 5.22 5.91 0.00 0.00 -100.00%
DY 0.00 2.10 1.83 3.20 4.55 0.00 0.00 -
P/NAPS 0.49 0.64 0.74 0.80 0.87 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 27/02/04 26/02/03 07/03/02 10/10/01 29/02/00 - -
Price 0.82 1.06 0.98 1.21 1.25 1.84 0.00 -
P/RPS 0.17 0.23 0.18 0.19 0.17 0.27 0.00 -100.00%
P/EPS 23.63 23.22 20.46 18.56 16.03 16.99 0.00 -100.00%
EY 4.23 4.31 4.89 5.39 6.24 5.89 0.00 -100.00%
DY 0.00 2.04 2.20 3.31 4.80 3.26 0.00 -
P/NAPS 0.46 0.66 0.62 0.77 0.83 1.25 0.00 -100.00%

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