[JTIASA] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 22.69%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 992,012 845,166 861,529 939,578 831,228 780,105 753,741 20.07%
PBT 372,140 168,792 171,281 227,362 185,888 201,037 197,077 52.71%
Tax -104,800 -15,164 -46,658 -60,740 -50,096 -65,439 -72,489 27.82%
NP 267,340 153,628 124,622 166,622 135,792 135,598 124,588 66.28%
-
NP to SH 267,332 153,639 124,762 166,780 135,940 135,741 124,728 66.15%
-
Tax Rate 28.16% 8.98% 27.24% 26.72% 26.95% 32.55% 36.78% -
Total Cost 724,672 691,538 736,906 772,956 695,436 644,507 629,153 9.87%
-
Net Worth 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 1,229,348 12.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 30,975 19,359 29,039 - 27,103 - -
Div Payout % - 20.16% 15.52% 17.41% - 19.97% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 1,229,348 12.21%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 26.95% 18.18% 14.47% 17.73% 16.34% 17.38% 16.53% -
ROE 18.29% 11.10% 9.48% 12.58% 10.64% 10.70% 10.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 102.48 87.31 89.00 97.06 85.87 80.59 77.87 20.07%
EPS 27.60 15.87 12.89 17.22 14.04 14.02 12.88 66.13%
DPS 0.00 3.20 2.00 3.00 0.00 2.80 0.00 -
NAPS 1.51 1.43 1.36 1.37 1.32 1.31 1.27 12.21%
Adjusted Per Share Value based on latest NOSH - 973,717
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 101.88 86.80 88.48 96.49 85.37 80.12 77.41 20.07%
EPS 27.45 15.78 12.81 17.13 13.96 13.94 12.81 66.13%
DPS 0.00 3.18 1.99 2.98 0.00 2.78 0.00 -
NAPS 1.5011 1.4216 1.352 1.3619 1.3122 1.3023 1.2625 12.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.88 0.69 0.66 0.64 0.48 0.635 0.95 -
P/RPS 0.86 0.79 0.74 0.66 0.56 0.79 1.22 -20.77%
P/EPS 3.19 4.35 5.12 3.71 3.42 4.53 7.37 -42.75%
EY 31.38 23.00 19.53 26.92 29.26 22.08 13.56 74.86%
DY 0.00 4.64 3.03 4.69 0.00 4.41 0.00 -
P/NAPS 0.58 0.48 0.49 0.47 0.36 0.48 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 28/02/23 23/11/22 29/08/22 27/05/22 -
Price 0.96 0.71 0.65 0.655 0.57 0.58 0.87 -
P/RPS 0.94 0.81 0.73 0.67 0.66 0.72 1.12 -11.01%
P/EPS 3.48 4.47 5.04 3.80 4.06 4.14 6.75 -35.67%
EY 28.77 22.35 19.83 26.30 24.64 24.18 14.81 55.62%
DY 0.00 4.51 3.08 4.58 0.00 4.83 0.00 -
P/NAPS 0.64 0.50 0.48 0.48 0.43 0.44 0.69 -4.88%

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