[JTIASA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 228.71%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,033,342 1,017,133 1,034,836 981,872 1,054,096 1,062,534 1,121,124 -5.30%
PBT 79,949 94,584 111,396 104,032 31,982 31,590 40,734 56.95%
Tax -24,330 -29,518 -31,536 -26,132 -7,603 -7,306 -4,878 192.78%
NP 55,619 65,065 79,860 77,900 24,379 24,284 35,856 34.10%
-
NP to SH 53,133 62,814 77,886 76,412 23,246 23,316 34,850 32.56%
-
Tax Rate 30.43% 31.21% 28.31% 25.12% 23.77% 23.13% 11.98% -
Total Cost 977,723 952,068 954,976 903,972 1,029,717 1,038,250 1,085,268 -6.73%
-
Net Worth 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 96 - - - 96 - - -
Div Payout % 0.18% - - - 0.42% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1.90%
NOSH 968,220 967,371 968,731 969,695 968,583 971,500 968,055 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.38% 6.40% 7.72% 7.93% 2.31% 2.29% 3.20% -
ROE 3.03% 3.61% 4.47% 4.43% 1.36% 1.36% 2.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.73 105.14 106.82 101.26 108.83 109.37 115.81 -5.31%
EPS 5.49 6.49 8.04 7.88 2.40 2.40 3.60 32.59%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.81 1.80 1.80 1.78 1.77 1.76 1.76 1.89%
Adjusted Per Share Value based on latest NOSH - 969,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.12 104.46 106.28 100.84 108.25 109.12 115.14 -5.30%
EPS 5.46 6.45 8.00 7.85 2.39 2.39 3.58 32.59%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.7998 1.7883 1.7908 1.7726 1.7607 1.756 1.7498 1.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.64 2.76 2.04 2.08 2.00 1.79 1.99 -
P/RPS 2.47 2.62 1.91 2.05 1.84 1.64 1.72 27.36%
P/EPS 48.11 42.51 25.37 26.40 83.33 74.58 55.28 -8.86%
EY 2.08 2.35 3.94 3.79 1.20 1.34 1.81 9.74%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.46 1.53 1.13 1.17 1.13 1.02 1.13 18.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 -
Price 2.16 2.69 2.53 2.45 2.06 2.19 1.79 -
P/RPS 2.02 2.56 2.37 2.42 1.89 2.00 1.55 19.36%
P/EPS 39.36 41.43 31.47 31.09 85.83 91.25 49.72 -14.46%
EY 2.54 2.41 3.18 3.22 1.17 1.10 2.01 16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.49 1.41 1.38 1.16 1.24 1.02 10.85%

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