[JSB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 16.93%
YoY- 440.03%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 406,091 478,766 592,469 647,595 624,756 652,719 619,615 -6.28%
PBT -23,210 438 15,776 16,776 6,422 8,896 6,578 -
Tax -742 -2,340 -4,683 -5,638 -3,983 -2,132 -2,452 -16.78%
NP -23,952 -1,902 11,093 11,138 2,439 6,764 4,126 -
-
NP to SH -24,250 -2,281 9,109 10,374 1,921 5,853 4,081 -
-
Tax Rate - 534.25% 29.68% 33.61% 62.02% 23.97% 37.28% -
Total Cost 430,043 480,668 581,376 636,457 622,317 645,955 615,489 -5.36%
-
Net Worth 133,342 162,330 166,678 157,257 149,286 149,286 142,352 -1.00%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 2,179 2,173 2,172 -
Div Payout % - - - - 113.44% 37.13% 53.24% -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 133,342 162,330 166,678 157,257 149,286 149,286 142,352 -1.00%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,260 0.04%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -5.90% -0.40% 1.87% 1.72% 0.39% 1.04% 0.67% -
ROE -18.19% -1.41% 5.47% 6.60% 1.29% 3.92% 2.87% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 560.37 660.65 817.55 893.62 862.10 900.69 857.48 -6.33%
EPS -33.46 -3.15 12.57 14.32 2.65 8.08 5.65 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.84 2.24 2.30 2.17 2.06 2.06 1.97 -1.04%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 91.27 107.60 133.15 145.54 140.41 146.70 139.26 -6.28%
EPS -5.45 -0.51 2.05 2.33 0.43 1.32 0.92 -
DPS 0.00 0.00 0.00 0.00 0.49 0.49 0.49 -
NAPS 0.2997 0.3648 0.3746 0.3534 0.3355 0.3355 0.3199 -0.99%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.86 0.91 1.06 1.15 0.625 0.67 0.68 -
P/RPS 0.15 0.14 0.13 0.13 0.07 0.07 0.08 10.14%
P/EPS -2.57 -28.91 8.43 8.03 23.58 8.30 12.04 -
EY -38.91 -3.46 11.86 12.45 4.24 12.05 8.31 -
DY 0.00 0.00 0.00 0.00 4.80 4.48 4.41 -
P/NAPS 0.47 0.41 0.46 0.53 0.30 0.33 0.35 4.63%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 25/05/18 29/11/16 26/11/15 25/11/14 26/11/13 22/11/12 23/11/11 -
Price 0.82 0.79 1.06 1.03 0.66 0.64 0.75 -
P/RPS 0.15 0.12 0.13 0.12 0.08 0.07 0.09 8.17%
P/EPS -2.45 -25.10 8.43 7.20 24.90 7.92 13.28 -
EY -40.81 -3.98 11.86 13.90 4.02 12.62 7.53 -
DY 0.00 0.00 0.00 0.00 4.55 4.69 4.00 -
P/NAPS 0.45 0.35 0.46 0.47 0.32 0.31 0.38 2.63%

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