[JTIASA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -3.29%
YoY- -3.29%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Revenue 1,103,580 1,012,038 1,105,618 996,508 999,036 984,660 1,039,972 8.22%
PBT 241,376 190,114 273,543 237,070 265,178 212,172 301,192 -25.54%
Tax -50,894 -41,529 -57,246 -47,296 -68,018 -60,636 -75,028 -40.37%
NP 190,482 148,585 216,297 189,774 197,160 151,536 226,164 -20.44%
-
NP to SH 188,451 146,706 213,889 187,768 194,154 148,444 223,676 -20.40%
-
Tax Rate 21.08% 21.84% 20.93% 19.95% 25.65% 28.58% 24.91% -
Total Cost 913,097 863,453 889,321 806,734 801,876 833,124 813,808 16.57%
-
Net Worth 1,406,856 0 1,369,597 0 1,337,612 0 1,295,163 11.64%
Dividend
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Net Worth 1,406,856 0 1,369,597 0 1,337,612 0 1,295,163 11.64%
NOSH 266,955 969,427 266,978 968,875 266,988 968,955 267,043 -0.04%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
NP Margin 17.26% 14.68% 19.56% 19.04% 19.74% 15.39% 21.75% -
ROE 13.40% 0.00% 15.62% 0.00% 14.51% 0.00% 17.27% -
Per Share
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 413.39 104.40 414.12 102.85 374.19 101.62 389.44 8.27%
EPS 70.59 15.13 80.12 19.38 72.72 15.32 83.76 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.27 0.00 5.13 0.00 5.01 0.00 4.85 11.69%
Adjusted Per Share Value based on latest NOSH - 968,805
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 114.00 104.55 114.21 102.94 103.20 101.72 107.43 8.22%
EPS 19.47 15.16 22.10 19.40 20.06 15.33 23.11 -20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4533 0.00 1.4148 0.00 1.3818 0.00 1.3379 11.65%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 30/09/11 29/07/11 -
Price 3.15 2.66 2.30 2.18 1.81 1.67 2.08 -
P/RPS 0.76 2.55 0.56 2.12 0.48 1.64 0.53 61.63%
P/EPS 4.46 17.58 2.87 11.25 2.49 10.90 2.48 118.54%
EY 22.41 5.69 34.83 8.89 40.18 9.17 40.27 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.45 0.00 0.36 0.00 0.43 55.85%
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 20/06/12 - 22/03/12 - 21/12/11 - 29/09/11 -
Price 3.05 0.00 2.44 0.00 2.22 0.00 1.67 -
P/RPS 0.74 0.00 0.59 0.00 0.59 0.00 0.43 106.09%
P/EPS 4.32 0.00 3.05 0.00 3.05 0.00 1.99 180.82%
EY 23.15 0.00 32.83 0.00 32.76 0.00 50.16 -64.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.48 0.00 0.44 0.00 0.34 103.69%

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