[JTIASA] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -3.42%
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 834,272 797,442 768,628 686,852 646,994 573,208 618,124 22.06%
PBT 175,568 158,592 130,848 64,445 70,234 65,056 85,492 61.35%
Tax -47,546 -44,556 -38,564 -23,500 -27,996 -26,150 -28,060 41.99%
NP 128,021 114,036 92,284 40,945 42,238 38,906 57,432 70.39%
-
NP to SH 126,592 112,490 89,956 40,338 41,768 38,550 56,664 70.64%
-
Tax Rate 27.08% 28.09% 29.47% 36.47% 39.86% 40.20% 32.82% -
Total Cost 706,250 683,406 676,344 645,907 604,756 534,302 560,692 16.58%
-
Net Worth 991,648 963,691 931,105 907,812 897,829 736,091 731,385 22.43%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 7,628 - - - -
Div Payout % - - - 18.91% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 991,648 963,691 931,105 907,812 897,829 736,091 731,385 22.43%
NOSH 254,268 254,272 254,400 254,289 254,342 254,702 254,838 -0.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 15.35% 14.30% 12.01% 5.96% 6.53% 6.79% 9.29% -
ROE 12.77% 11.67% 9.66% 4.44% 4.65% 5.24% 7.75% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 328.11 313.62 302.13 270.11 254.38 225.05 242.56 22.24%
EPS 49.79 44.24 35.36 15.86 16.43 15.16 22.28 70.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.90 3.79 3.66 3.57 3.53 2.89 2.87 22.61%
Adjusted Per Share Value based on latest NOSH - 254,098
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 85.68 81.90 78.94 70.54 66.45 58.87 63.48 22.06%
EPS 13.00 11.55 9.24 4.14 4.29 3.96 5.82 70.62%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 1.0184 0.9897 0.9562 0.9323 0.9221 0.756 0.7511 22.43%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.24 0.94 0.75 0.82 0.69 0.82 0.76 -
P/RPS 0.38 0.30 0.25 0.30 0.27 0.36 0.31 14.49%
P/EPS 2.49 2.12 2.12 5.17 4.20 5.42 3.42 -19.02%
EY 40.15 47.06 47.15 19.35 23.80 18.46 29.26 23.41%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.20 0.23 0.20 0.28 0.26 14.80%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 -
Price 1.47 1.15 0.81 0.76 0.71 0.74 0.83 -
P/RPS 0.45 0.37 0.27 0.28 0.28 0.33 0.34 20.48%
P/EPS 2.95 2.60 2.29 4.79 4.32 4.89 3.73 -14.44%
EY 33.87 38.47 43.65 20.87 23.13 20.45 26.79 16.87%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.22 0.21 0.20 0.26 0.29 19.68%

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