[JOE] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 8.37%
YoY- 33.33%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 155,200 154,159 166,819 154,934 115,200 104,113 91,434 9.21%
PBT 967 4,590 4,589 5,018 4,143 3,991 1,912 -10.73%
Tax -40 -1,026 -957 -1,178 -1,276 -1,572 -647 -37.10%
NP 927 3,564 3,632 3,840 2,867 2,419 1,265 -5.04%
-
NP to SH 784 3,362 3,140 3,456 2,592 2,266 1,235 -7.29%
-
Tax Rate 4.14% 22.35% 20.85% 23.48% 30.80% 39.39% 33.84% -
Total Cost 154,273 150,595 163,187 151,094 112,333 101,694 90,169 9.35%
-
Net Worth 119,250 126,799 119,749 120,409 78,026 76,593 73,666 8.35%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,486 - - - 1,131 796 - -
Div Payout % 189.63% - - - 43.64% 35.14% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 119,250 126,799 119,749 120,409 78,026 76,593 73,666 8.35%
NOSH 795,000 792,500 798,333 802,727 410,666 403,125 433,333 10.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.60% 2.31% 2.18% 2.48% 2.49% 2.32% 1.38% -
ROE 0.66% 2.65% 2.62% 2.87% 3.32% 2.96% 1.68% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.52 19.45 20.90 19.30 28.05 25.83 21.10 -1.28%
EPS 0.10 0.42 0.39 0.43 0.63 0.56 0.29 -16.25%
DPS 0.19 0.00 0.00 0.00 0.28 0.20 0.00 -
NAPS 0.15 0.16 0.15 0.15 0.19 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 802,727
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 50.73 50.39 54.53 50.65 37.66 34.03 29.89 9.21%
EPS 0.26 1.10 1.03 1.13 0.85 0.74 0.40 -6.92%
DPS 0.49 0.00 0.00 0.00 0.37 0.26 0.00 -
NAPS 0.3898 0.4145 0.3915 0.3936 0.2551 0.2504 0.2408 8.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.09 0.09 0.10 0.08 0.20 0.17 0.15 -
P/RPS 0.46 0.46 0.48 0.41 0.71 0.66 0.71 -6.97%
P/EPS 91.26 21.22 25.42 18.58 31.69 30.24 52.63 9.60%
EY 1.10 4.71 3.93 5.38 3.16 3.31 1.90 -8.70%
DY 2.08 0.00 0.00 0.00 1.38 1.18 0.00 -
P/NAPS 0.60 0.56 0.67 0.53 1.05 0.89 0.88 -6.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 26/08/09 28/08/08 30/08/07 29/08/06 22/08/05 -
Price 0.07 0.08 0.10 0.09 0.19 0.13 0.18 -
P/RPS 0.36 0.41 0.48 0.47 0.68 0.50 0.85 -13.33%
P/EPS 70.98 18.86 25.42 20.90 30.10 23.13 63.16 1.96%
EY 1.41 5.30 3.93 4.78 3.32 4.32 1.58 -1.87%
DY 2.67 0.00 0.00 0.00 1.45 1.54 0.00 -
P/NAPS 0.47 0.50 0.67 0.60 1.00 0.68 1.06 -12.67%

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