[JSB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -13.95%
YoY- -18.35%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 635,859 638,589 649,824 651,822 729,213 722,416 499,490 4.10%
PBT 6,313 9,691 7,869 17,382 19,754 10,461 7,802 -3.46%
Tax -3,621 -2,255 -3,613 -4,843 -5,453 -4,115 -3,300 1.55%
NP 2,692 7,436 4,256 12,539 14,301 6,346 4,502 -8.20%
-
NP to SH 1,737 6,799 4,550 11,340 13,888 5,164 3,948 -12.77%
-
Tax Rate 57.36% 23.27% 45.91% 27.86% 27.60% 39.34% 42.30% -
Total Cost 633,167 631,153 645,568 639,283 714,912 716,070 494,988 4.18%
-
Net Worth 151,460 151,460 143,468 141,444 131,841 118,912 113,552 4.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,179 2,173 2,172 3,623 2,172 1,802 - -
Div Payout % 125.46% 31.97% 47.75% 31.95% 15.64% 34.91% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 151,460 151,460 143,468 141,444 131,841 118,912 113,552 4.91%
NOSH 72,469 72,469 72,459 72,535 72,440 72,507 72,326 0.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.42% 1.16% 0.65% 1.92% 1.96% 0.88% 0.90% -
ROE 1.15% 4.49% 3.17% 8.02% 10.53% 4.34% 3.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 877.42 881.19 896.82 898.62 1,006.64 996.33 690.60 4.06%
EPS 2.40 9.38 6.28 15.63 19.17 7.12 5.46 -12.79%
DPS 3.00 3.00 3.00 5.00 3.00 2.50 0.00 -
NAPS 2.09 2.09 1.98 1.95 1.82 1.64 1.57 4.87%
Adjusted Per Share Value based on latest NOSH - 72,535
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 142.91 143.52 146.05 146.49 163.89 162.36 112.26 4.10%
EPS 0.39 1.53 1.02 2.55 3.12 1.16 0.89 -12.83%
DPS 0.49 0.49 0.49 0.81 0.49 0.41 0.00 -
NAPS 0.3404 0.3404 0.3224 0.3179 0.2963 0.2672 0.2552 4.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.75 0.63 0.82 0.76 0.95 0.85 1.39 -
P/RPS 0.09 0.07 0.09 0.08 0.09 0.09 0.20 -12.45%
P/EPS 31.29 6.72 13.06 4.86 4.96 11.93 25.46 3.49%
EY 3.20 14.89 7.66 20.57 20.18 8.38 3.93 -3.36%
DY 4.00 4.76 3.66 6.57 3.16 2.94 0.00 -
P/NAPS 0.36 0.30 0.41 0.39 0.52 0.52 0.89 -13.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 24/08/11 26/08/10 18/08/09 27/08/08 27/08/07 -
Price 0.63 0.66 0.66 0.83 0.85 1.05 1.10 -
P/RPS 0.07 0.07 0.07 0.09 0.08 0.11 0.16 -12.85%
P/EPS 26.28 7.03 10.51 5.31 4.43 14.74 20.15 4.52%
EY 3.80 14.22 9.51 18.84 22.55 6.78 4.96 -4.33%
DY 4.76 4.55 4.55 6.02 3.53 2.38 0.00 -
P/NAPS 0.30 0.32 0.33 0.43 0.47 0.64 0.70 -13.15%

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