[JTIASA] QoQ Annualized Quarter Result on 30-Apr-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Apr-2012
Profit Trend
QoQ- 28.45%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Revenue 1,121,124 1,097,364 1,202,164 1,103,580 1,012,038 1,105,618 996,508 12.46%
PBT 40,734 72,592 239,234 241,376 190,114 273,543 237,070 -82.73%
Tax -4,878 -13,568 -52,494 -50,894 -41,529 -57,246 -47,296 -89.62%
NP 35,856 59,024 186,740 190,482 148,585 216,297 189,774 -81.01%
-
NP to SH 34,850 58,144 184,614 188,451 146,706 213,889 187,768 -81.35%
-
Tax Rate 11.98% 18.69% 21.94% 21.08% 21.84% 20.93% 19.95% -
Total Cost 1,085,268 1,038,340 1,015,424 913,097 863,453 889,321 806,734 34.41%
-
Net Worth 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 0 -
Dividend
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Div - - 134 - - - - -
Div Payout % - - 0.07% - - - - -
Equity
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Net Worth 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 0 -
NOSH 968,055 969,066 268,881 266,955 969,427 266,978 968,875 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
NP Margin 3.20% 5.38% 15.53% 17.26% 14.68% 19.56% 19.04% -
ROE 2.05% 3.33% 13.00% 13.40% 0.00% 15.62% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
RPS 115.81 113.24 447.10 413.39 104.40 414.12 102.85 12.56%
EPS 3.60 6.00 68.66 70.59 15.13 80.12 19.38 -81.33%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.80 5.28 5.27 0.00 5.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,858
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
RPS 115.14 112.70 123.46 113.34 103.94 113.55 102.34 12.47%
EPS 3.58 5.97 18.96 19.35 15.07 21.97 19.28 -81.34%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.7498 1.7914 1.458 1.4448 0.00 1.4066 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 -
Price 1.99 2.40 2.91 3.15 2.66 2.30 2.18 -
P/RPS 1.72 2.12 0.65 0.76 2.55 0.56 2.12 -18.82%
P/EPS 55.28 40.00 4.24 4.46 17.58 2.87 11.25 389.24%
EY 1.81 2.50 23.59 22.41 5.69 34.83 8.89 -79.55%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 0.55 0.60 0.00 0.45 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Date 27/02/13 28/11/12 23/08/12 20/06/12 - 22/03/12 - -
Price 1.79 2.06 2.52 3.05 0.00 2.44 0.00 -
P/RPS 1.55 1.82 0.56 0.74 0.00 0.59 0.00 -
P/EPS 49.72 34.33 3.67 4.32 0.00 3.05 0.00 -
EY 2.01 2.91 27.25 23.15 0.00 32.83 0.00 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 0.48 0.58 0.00 0.48 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