[JOTECH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.71%
YoY- 278.25%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 241,663 176,913 157,532 101,540 83,710 92,928 84,749 19.07%
PBT 9,236 776 3,246 8,602 2,453 6,469 10,526 -2.15%
Tax -909 -366 202 -2,236 -770 -905 -2,497 -15.49%
NP 8,327 410 3,448 6,366 1,683 5,564 8,029 0.60%
-
NP to SH 7,967 194 3,448 6,366 1,683 5,564 8,029 -0.12%
-
Tax Rate 9.84% 47.16% -6.22% 25.99% 31.39% 13.99% 23.72% -
Total Cost 233,336 176,503 154,084 95,174 82,027 87,364 76,720 20.35%
-
Net Worth 64,531 67,352 66,021 63,693 59,199 60,100 52,772 3.40%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 219 - 2,625 3,602 1,199 1,998 - -
Div Payout % 2.76% - 76.13% 56.59% 71.25% 35.92% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 64,531 67,352 66,021 63,693 59,199 60,100 52,772 3.40%
NOSH 64,531 64,761 64,727 40,058 39,999 39,934 37,427 9.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.45% 0.23% 2.19% 6.27% 2.01% 5.99% 9.47% -
ROE 12.35% 0.29% 5.22% 9.99% 2.84% 9.26% 15.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 374.49 273.17 243.38 253.48 209.28 232.70 226.43 8.74%
EPS 12.35 0.30 5.33 15.89 4.21 13.93 21.45 -8.78%
DPS 0.34 0.00 4.06 9.00 3.00 5.00 0.00 -
NAPS 1.00 1.04 1.02 1.59 1.48 1.505 1.41 -5.56%
Adjusted Per Share Value based on latest NOSH - 40,058
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.55 15.78 14.05 9.06 7.47 8.29 7.56 19.06%
EPS 0.71 0.02 0.31 0.57 0.15 0.50 0.72 -0.23%
DPS 0.02 0.00 0.23 0.32 0.11 0.18 0.00 -
NAPS 0.0576 0.0601 0.0589 0.0568 0.0528 0.0536 0.0471 3.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.18 0.64 1.13 1.68 1.15 0.00 0.00 -
P/RPS 0.32 0.23 0.46 0.66 0.55 0.00 0.00 -
P/EPS 9.56 213.65 21.21 10.57 27.33 0.00 0.00 -
EY 10.46 0.47 4.71 9.46 3.66 0.00 0.00 -
DY 0.29 0.00 3.59 5.36 2.61 0.00 0.00 -
P/NAPS 1.18 0.62 1.11 1.06 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 01/11/01 - -
Price 1.60 0.58 1.00 2.16 1.09 0.00 0.00 -
P/RPS 0.43 0.21 0.41 0.85 0.52 0.00 0.00 -
P/EPS 12.96 193.62 18.77 13.59 25.91 0.00 0.00 -
EY 7.72 0.52 5.33 7.36 3.86 0.00 0.00 -
DY 0.21 0.00 4.06 4.17 2.75 0.00 0.00 -
P/NAPS 1.60 0.56 0.98 1.36 0.74 0.00 0.00 -

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