[JOTECH] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 113.5%
YoY- 107.14%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH'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 115,546 119,852 124,428 233,720 201,199 158,007 117,953 -0.34%
PBT 10,011 -6,533 3,894 7,091 3,351 -335 10,998 -1.55%
Tax -891 7,240 -18,807 -1,683 -509 1,901 -2,660 -16.65%
NP 9,120 707 -14,913 5,408 2,842 1,566 8,338 1.50%
-
NP to SH 8,787 1,065 -14,925 5,260 2,421 1,566 8,338 0.87%
-
Tax Rate 8.90% - 482.97% 23.73% 15.19% - 24.19% -
Total Cost 106,426 119,145 139,341 228,312 198,357 156,441 109,615 -0.49%
-
Net Worth 102,074 91,982 85,503 76,857 64,575 64,744 62,908 8.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,591 1,960 129 2,625 1,799 -
Div Payout % - - 0.00% 37.27% 5.33% 167.62% 21.58% -
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 102,074 91,982 85,503 76,857 64,575 64,744 62,908 8.39%
NOSH 927,948 919,827 849,086 623,333 64,575 64,744 40,849 68.20%
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 7.89% 0.59% -11.99% 2.31% 1.41% 0.99% 7.07% -
ROE 8.61% 1.16% -17.46% 6.84% 3.75% 2.42% 13.25% -
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 12.45 13.03 14.65 37.50 311.57 244.05 288.75 -40.75%
EPS 0.95 0.12 -1.76 0.84 3.75 2.42 20.41 -39.99%
DPS 0.00 0.00 0.19 0.31 0.20 4.05 4.40 -
NAPS 0.11 0.10 0.1007 0.1233 1.00 1.00 1.54 -35.56%
Adjusted Per Share Value based on latest NOSH - 919,827
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.31 10.69 11.10 20.84 17.94 14.09 10.52 -0.33%
EPS 0.78 0.09 -1.33 0.47 0.22 0.14 0.74 0.88%
DPS 0.00 0.00 0.14 0.17 0.01 0.23 0.16 -
NAPS 0.091 0.082 0.0763 0.0685 0.0576 0.0577 0.0561 8.38%
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 0.07 0.05 0.09 0.19 0.46 1.11 2.74 -
P/RPS 0.56 0.38 0.61 0.51 0.15 0.45 0.95 -8.42%
P/EPS 7.39 43.18 -5.12 22.52 12.27 45.89 13.42 -9.45%
EY 13.53 2.32 -19.53 4.44 8.15 2.18 7.45 10.44%
DY 0.00 0.00 2.08 1.66 0.43 3.65 1.61 -
P/NAPS 0.64 0.50 0.89 1.54 0.46 1.11 1.78 -15.66%
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 24/02/10 25/02/09 26/02/08 28/02/07 21/03/06 07/02/05 16/02/04 -
Price 0.09 0.05 0.08 0.21 0.55 1.02 2.99 -
P/RPS 0.72 0.38 0.55 0.56 0.18 0.42 1.04 -5.93%
P/EPS 9.50 43.18 -4.55 24.89 14.67 42.17 14.65 -6.95%
EY 10.52 2.32 -21.97 4.02 6.82 2.37 6.83 7.45%
DY 0.00 0.00 2.34 1.50 0.36 3.97 1.47 -
P/NAPS 0.82 0.50 0.79 1.70 0.55 1.02 1.94 -13.35%

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