[JSB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 78.28%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 657,156 637,872 652,564 698,913 743,509 619,016 398,142 8.70%
PBT 5,986 9,220 9,885 21,442 20,617 7,679 2,415 16.31%
Tax -3,423 -1,955 -4,110 -5,947 -5,312 -3,958 -592 33.93%
NP 2,563 7,265 5,775 15,495 15,305 3,721 1,823 5.83%
-
NP to SH 1,568 6,732 5,461 15,002 13,899 2,843 1,431 1.53%
-
Tax Rate 57.18% 21.20% 41.58% 27.74% 25.77% 51.54% 24.51% -
Total Cost 654,593 630,607 646,789 683,418 728,204 615,295 396,319 8.71%
-
Net Worth 150,266 150,789 142,691 139,855 126,127 113,844 110,905 5.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,177 2,174 2,172 3,623 2,174 1,812 - -
Div Payout % 138.89% 32.31% 39.79% 24.15% 15.65% 63.76% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 150,266 150,789 142,691 139,855 126,127 113,844 110,905 5.18%
NOSH 72,469 72,494 72,432 72,463 72,487 72,512 72,487 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.39% 1.14% 0.88% 2.22% 2.06% 0.60% 0.46% -
ROE 1.04% 4.46% 3.83% 10.73% 11.02% 2.50% 1.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 905.27 879.89 900.93 964.50 1,025.71 853.67 549.26 8.67%
EPS 2.16 9.29 7.54 20.70 19.18 3.92 1.97 1.54%
DPS 3.00 3.00 3.00 5.00 3.00 2.50 0.00 -
NAPS 2.07 2.08 1.97 1.93 1.74 1.57 1.53 5.16%
Adjusted Per Share Value based on latest NOSH - 72,468
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 149.71 145.32 148.67 159.22 169.38 141.02 90.70 8.70%
EPS 0.36 1.53 1.24 3.42 3.17 0.65 0.33 1.45%
DPS 0.50 0.50 0.50 0.83 0.50 0.41 0.00 -
NAPS 0.3423 0.3435 0.3251 0.3186 0.2873 0.2594 0.2527 5.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.69 0.75 0.70 0.70 0.86 0.61 -
P/RPS 0.07 0.08 0.08 0.07 0.07 0.10 0.11 -7.24%
P/EPS 27.76 7.43 9.95 3.38 3.65 21.93 30.90 -1.76%
EY 3.60 13.46 10.05 29.58 27.39 4.56 3.24 1.76%
DY 5.00 4.35 4.00 7.14 4.29 2.91 0.00 -
P/NAPS 0.29 0.33 0.38 0.36 0.40 0.55 0.40 -5.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 23/02/10 25/02/09 27/02/08 26/02/07 -
Price 0.60 0.68 0.70 0.73 0.84 1.05 0.85 -
P/RPS 0.07 0.08 0.08 0.08 0.08 0.12 0.15 -11.91%
P/EPS 27.76 7.32 9.28 3.53 4.38 26.78 43.06 -7.04%
EY 3.60 13.66 10.77 28.36 22.83 3.73 2.32 7.59%
DY 5.00 4.41 4.29 6.85 3.57 2.38 0.00 -
P/NAPS 0.29 0.33 0.36 0.38 0.48 0.67 0.56 -10.37%

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