[JSB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.59%
YoY- -67.18%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 478,766 592,469 647,595 624,756 652,719 619,615 682,745 -5.73%
PBT 438 15,776 16,776 6,422 8,896 6,578 18,308 -46.29%
Tax -2,340 -4,683 -5,638 -3,983 -2,132 -2,452 -5,538 -13.36%
NP -1,902 11,093 11,138 2,439 6,764 4,126 12,770 -
-
NP to SH -2,281 9,109 10,374 1,921 5,853 4,081 11,747 -
-
Tax Rate 534.25% 29.68% 33.61% 62.02% 23.97% 37.28% 30.25% -
Total Cost 480,668 581,376 636,457 622,317 645,955 615,489 669,975 -5.37%
-
Net Worth 162,330 166,678 157,257 149,286 149,286 142,352 140,062 2.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 2,179 2,173 2,172 3,623 -
Div Payout % - - - 113.44% 37.13% 53.24% 30.85% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 162,330 166,678 157,257 149,286 149,286 142,352 140,062 2.48%
NOSH 72,469 72,469 72,469 72,469 72,469 72,260 72,571 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.40% 1.87% 1.72% 0.39% 1.04% 0.67% 1.87% -
ROE -1.41% 5.47% 6.60% 1.29% 3.92% 2.87% 8.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 660.65 817.55 893.62 862.10 900.69 857.48 940.79 -5.71%
EPS -3.15 12.57 14.32 2.65 8.08 5.65 16.19 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 4.99 -
NAPS 2.24 2.30 2.17 2.06 2.06 1.97 1.93 2.51%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.07 134.97 147.53 142.33 148.70 141.16 155.54 -5.73%
EPS -0.52 2.08 2.36 0.44 1.33 0.93 2.68 -
DPS 0.00 0.00 0.00 0.50 0.50 0.49 0.83 -
NAPS 0.3698 0.3797 0.3583 0.3401 0.3401 0.3243 0.3191 2.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.91 1.06 1.15 0.625 0.67 0.68 0.71 -
P/RPS 0.14 0.13 0.13 0.07 0.07 0.08 0.08 9.76%
P/EPS -28.91 8.43 8.03 23.58 8.30 12.04 4.39 -
EY -3.46 11.86 12.45 4.24 12.05 8.31 22.80 -
DY 0.00 0.00 0.00 4.80 4.48 4.41 7.03 -
P/NAPS 0.41 0.46 0.53 0.30 0.33 0.35 0.37 1.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 25/11/14 26/11/13 22/11/12 23/11/11 30/11/10 -
Price 0.79 1.06 1.03 0.66 0.64 0.75 0.76 -
P/RPS 0.12 0.13 0.12 0.08 0.07 0.09 0.08 6.98%
P/EPS -25.10 8.43 7.20 24.90 7.92 13.28 4.70 -
EY -3.98 11.86 13.90 4.02 12.62 7.53 21.30 -
DY 0.00 0.00 0.00 4.55 4.69 4.00 6.57 -
P/NAPS 0.35 0.46 0.47 0.32 0.31 0.38 0.39 -1.78%

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