[JSB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 115.32%
YoY- 115.47%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 698,913 743,509 619,015 398,142 349,104 353,838 335,748 12.98%
PBT 21,442 20,616 7,678 2,416 -8,319 6,034 6,695 21.38%
Tax -5,947 -5,312 -3,957 -594 -432 -3,521 -3,386 9.83%
NP 15,495 15,304 3,721 1,822 -8,751 2,513 3,309 29.31%
-
NP to SH 15,002 13,899 2,842 1,431 -9,248 2,513 3,309 28.62%
-
Tax Rate 27.74% 25.77% 51.54% 24.59% - 58.35% 50.58% -
Total Cost 683,418 728,205 615,294 396,320 357,855 351,325 332,439 12.74%
-
Net Worth 139,864 72,409 113,205 111,062 121,064 117,507 117,326 2.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,623 2,172 1,802 - - - 1,574 14.89%
Div Payout % 24.15% 15.63% 63.43% - - - 47.57% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 139,864 72,409 113,205 111,062 121,064 117,507 117,326 2.96%
NOSH 72,468 72,409 72,105 72,589 72,493 72,535 72,873 -0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.22% 2.06% 0.60% 0.46% -2.51% 0.71% 0.99% -
ROE 10.73% 19.19% 2.51% 1.29% -7.64% 2.14% 2.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 964.43 1,026.81 858.49 548.48 481.56 487.82 460.73 13.08%
EPS 20.70 19.19 3.94 1.97 -12.76 3.46 4.54 28.74%
DPS 5.00 3.00 2.50 0.00 0.00 0.00 2.16 14.99%
NAPS 1.93 1.00 1.57 1.53 1.67 1.62 1.61 3.06%
Adjusted Per Share Value based on latest NOSH - 72,589
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 157.08 167.10 139.12 89.48 78.46 79.52 75.46 12.98%
EPS 3.37 3.12 0.64 0.32 -2.08 0.56 0.74 28.71%
DPS 0.81 0.49 0.41 0.00 0.00 0.00 0.35 14.99%
NAPS 0.3143 0.1627 0.2544 0.2496 0.2721 0.2641 0.2637 2.96%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.70 0.86 0.61 0.68 0.88 1.03 -
P/RPS 0.07 0.07 0.10 0.11 0.14 0.18 0.22 -17.36%
P/EPS 3.38 3.65 21.82 30.94 -5.33 25.40 22.68 -27.16%
EY 29.57 27.42 4.58 3.23 -18.76 3.94 4.41 37.28%
DY 7.14 4.29 2.91 0.00 0.00 0.00 2.10 22.60%
P/NAPS 0.36 0.70 0.55 0.40 0.41 0.54 0.64 -9.13%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 27/02/08 26/02/07 14/03/06 28/02/05 27/02/04 -
Price 0.73 0.84 1.05 0.85 0.55 0.82 1.06 -
P/RPS 0.08 0.08 0.12 0.15 0.11 0.17 0.23 -16.12%
P/EPS 3.53 4.38 26.64 43.12 -4.31 23.67 23.34 -26.98%
EY 28.36 22.85 3.75 2.32 -23.19 4.23 4.28 37.00%
DY 6.85 3.57 2.38 0.00 0.00 0.00 2.04 22.34%
P/NAPS 0.38 0.84 0.67 0.56 0.33 0.51 0.66 -8.78%

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