[JOTECH] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 702.47%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 129,813 115,546 119,853 105,349 233,872 201,200 158,007 -3.22%
PBT 10,354 10,012 -6,533 402 7,101 3,351 -335 -
Tax -988 -892 7,269 -15,317 -1,693 -616 1,901 -
NP 9,366 9,120 736 -14,915 5,408 2,735 1,566 34.71%
-
NP to SH 9,023 8,787 1,095 -14,926 5,260 2,421 1,566 33.87%
-
Tax Rate 9.54% 8.91% - 3,810.20% 23.84% 18.38% - -
Total Cost 120,447 106,426 119,117 120,264 228,464 198,465 156,441 -4.26%
-
Net Worth 109,565 101,429 91,166 74,979 81,085 7,695 84,558 4.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,972 129 4,476 -
Div Payout % - - - - 37.51% 5.33% 285.87% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 109,565 101,429 91,166 74,979 81,085 7,695 84,558 4.41%
NOSH 920,714 922,083 911,666 749,798 657,624 64,560 63,952 55.93%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.21% 7.89% 0.61% -14.16% 2.31% 1.36% 0.99% -
ROE 8.24% 8.66% 1.20% -19.91% 6.49% 31.46% 1.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.10 12.53 13.15 14.05 35.56 311.65 247.07 -37.93%
EPS 0.98 0.95 0.12 -1.99 0.80 0.37 2.45 -14.15%
DPS 0.00 0.00 0.00 0.00 0.30 0.20 7.00 -
NAPS 0.119 0.11 0.10 0.10 0.1233 0.1192 1.3222 -33.04%
Adjusted Per Share Value based on latest NOSH - 927,948
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.58 10.31 10.69 9.40 20.86 17.94 14.09 -3.21%
EPS 0.80 0.78 0.10 -1.33 0.47 0.22 0.14 33.69%
DPS 0.00 0.00 0.00 0.00 0.18 0.01 0.40 -
NAPS 0.0977 0.0905 0.0813 0.0669 0.0723 0.0069 0.0754 4.41%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.10 0.07 0.05 0.09 0.19 0.46 1.11 -
P/RPS 0.71 0.56 0.38 0.64 0.53 0.15 0.45 7.89%
P/EPS 10.20 7.35 41.63 -4.52 23.75 12.27 45.33 -22.00%
EY 9.80 13.61 2.40 -22.12 4.21 8.15 2.21 28.16%
DY 0.00 0.00 0.00 0.00 1.58 0.43 6.31 -
P/NAPS 0.84 0.64 0.50 0.90 1.54 3.86 0.84 0.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 26/02/08 28/02/07 21/03/06 07/02/05 -
Price 0.145 0.09 0.05 0.08 0.21 0.55 1.02 -
P/RPS 1.03 0.72 0.38 0.57 0.59 0.18 0.41 16.58%
P/EPS 14.80 9.44 41.63 -4.02 26.25 14.67 41.66 -15.83%
EY 6.76 10.59 2.40 -24.88 3.81 6.82 2.40 18.82%
DY 0.00 0.00 0.00 0.00 1.43 0.36 6.86 -
P/NAPS 1.22 0.82 0.50 0.80 1.70 4.61 0.77 7.96%

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