[JTIASA] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -13.92%
YoY- 37.97%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,054,649 1,162,916 992,012 845,166 861,529 939,578 831,228 17.18%
PBT 234,037 319,832 372,140 168,792 171,281 227,362 185,888 16.58%
Tax -67,228 -89,346 -104,800 -15,164 -46,658 -60,740 -50,096 21.64%
NP 166,809 230,486 267,340 153,628 124,622 166,622 135,792 14.68%
-
NP to SH 166,598 230,112 267,332 153,639 124,762 166,780 135,940 14.50%
-
Tax Rate 28.73% 27.94% 28.16% 8.98% 27.24% 26.72% 26.95% -
Total Cost 887,840 932,430 724,672 691,538 736,906 772,956 695,436 17.66%
-
Net Worth 1,510,065 1,510,065 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 11.76%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 32,266 48,399 - 30,975 19,359 29,039 - -
Div Payout % 19.37% 21.03% - 20.16% 15.52% 17.41% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,510,065 1,510,065 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 11.76%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 15.82% 19.82% 26.95% 18.18% 14.47% 17.73% 16.34% -
ROE 11.03% 15.24% 18.29% 11.10% 9.48% 12.58% 10.64% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 108.95 120.14 102.48 87.31 89.00 97.06 85.87 17.18%
EPS 17.21 23.78 27.60 15.87 12.89 17.22 14.04 14.52%
DPS 3.33 5.00 0.00 3.20 2.00 3.00 0.00 -
NAPS 1.56 1.56 1.51 1.43 1.36 1.37 1.32 11.76%
Adjusted Per Share Value based on latest NOSH - 973,717
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 108.31 119.43 101.88 86.80 88.48 96.49 85.37 17.17%
EPS 17.11 23.63 27.45 15.78 12.81 17.13 13.96 14.51%
DPS 3.31 4.97 0.00 3.18 1.99 2.98 0.00 -
NAPS 1.5508 1.5508 1.5011 1.4216 1.352 1.3619 1.3122 11.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.38 0.91 0.88 0.69 0.66 0.64 0.48 -
P/RPS 1.27 0.76 0.86 0.79 0.74 0.66 0.56 72.52%
P/EPS 8.02 3.83 3.19 4.35 5.12 3.71 3.42 76.41%
EY 12.47 26.12 31.38 23.00 19.53 26.92 29.26 -43.33%
DY 2.42 5.49 0.00 4.64 3.03 4.69 0.00 -
P/NAPS 0.88 0.58 0.58 0.48 0.49 0.47 0.36 81.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 28/11/23 24/08/23 30/05/23 28/02/23 23/11/22 -
Price 1.19 1.20 0.96 0.71 0.65 0.655 0.57 -
P/RPS 1.09 1.00 0.94 0.81 0.73 0.67 0.66 39.67%
P/EPS 6.91 5.05 3.48 4.47 5.04 3.80 4.06 42.50%
EY 14.46 19.81 28.77 22.35 19.83 26.30 24.64 -29.88%
DY 2.80 4.17 0.00 4.51 3.08 4.58 0.00 -
P/NAPS 0.76 0.77 0.64 0.50 0.48 0.48 0.43 46.13%

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