[JSB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -12.16%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 654,512 614,551 663,524 698,680 743,212 647,209 440,105 6.83%
PBT 6,075 9,476 9,179 19,520 22,176 6,431 4,932 3.53%
Tax -3,640 -2,063 -3,663 -5,455 -5,715 -3,755 -2,149 9.17%
NP 2,435 7,413 5,516 14,065 16,461 2,676 2,783 -2.19%
-
NP to SH 1,453 6,756 5,624 13,178 15,450 1,709 2,375 -7.85%
-
Tax Rate 59.92% 21.77% 39.91% 27.95% 25.77% 58.39% 43.57% -
Total Cost 652,077 607,138 658,008 684,615 726,751 644,533 437,322 6.87%
-
Net Worth 150,010 150,735 142,628 154,399 128,148 114,154 112,454 4.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,179 2,173 2,172 3,623 2,172 1,802 - -
Div Payout % 149.98% 32.17% 38.63% 27.50% 14.06% 105.48% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 150,010 150,735 142,628 154,399 128,148 114,154 112,454 4.91%
NOSH 72,469 72,469 72,400 80,000 72,440 72,249 72,551 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.37% 1.21% 0.83% 2.01% 2.21% 0.41% 0.63% -
ROE 0.97% 4.48% 3.94% 8.53% 12.06% 1.50% 2.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 903.16 848.02 916.47 873.35 1,025.96 895.79 606.61 6.85%
EPS 2.00 9.32 7.77 16.47 21.33 2.37 3.27 -7.86%
DPS 3.00 3.00 3.00 4.53 3.00 2.50 0.00 -
NAPS 2.07 2.08 1.97 1.93 1.769 1.58 1.55 4.93%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 147.10 138.12 149.12 157.03 167.03 145.46 98.91 6.83%
EPS 0.33 1.52 1.26 2.96 3.47 0.38 0.53 -7.58%
DPS 0.49 0.49 0.49 0.81 0.49 0.41 0.00 -
NAPS 0.3371 0.3388 0.3205 0.347 0.288 0.2566 0.2527 4.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.64 0.70 0.79 0.99 0.85 0.85 0.70 -
P/RPS 0.07 0.08 0.09 0.11 0.08 0.09 0.12 -8.58%
P/EPS 31.92 7.51 10.17 6.01 3.99 35.93 21.38 6.90%
EY 3.13 13.32 9.83 16.64 25.09 2.78 4.68 -6.47%
DY 4.69 4.29 3.80 4.58 3.53 2.94 0.00 -
P/NAPS 0.31 0.34 0.40 0.51 0.48 0.54 0.45 -6.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 25/05/11 25/05/10 18/05/09 27/05/08 30/05/07 -
Price 0.78 0.62 0.775 0.75 0.99 1.02 1.10 -
P/RPS 0.09 0.07 0.08 0.09 0.10 0.11 0.18 -10.90%
P/EPS 38.90 6.65 9.98 4.55 4.64 43.12 33.60 2.46%
EY 2.57 15.04 10.02 21.96 21.54 2.32 2.98 -2.43%
DY 3.85 4.84 3.87 6.04 3.03 2.45 0.00 -
P/NAPS 0.38 0.30 0.39 0.39 0.56 0.65 0.71 -9.88%

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