[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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,086,632 1,015,792 1,054,649 1,162,916 992,012 845,166 861,529 16.68%
PBT 405,404 206,593 234,037 319,832 372,140 168,792 171,281 77.32%
Tax -115,840 -65,461 -67,228 -89,346 -104,800 -15,164 -46,658 83.04%
NP 289,564 141,132 166,809 230,486 267,340 153,628 124,622 75.15%
-
NP to SH 289,248 141,033 166,598 230,112 267,332 153,639 124,762 74.90%
-
Tax Rate 28.57% 31.69% 28.73% 27.94% 28.16% 8.98% 27.24% -
Total Cost 797,068 874,660 887,840 932,430 724,672 691,538 736,906 5.35%
-
Net Worth 1,548,851 1,529,425 1,510,065 1,510,065 1,461,666 1,384,227 1,316,467 11.41%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 58,079 32,266 48,399 - 30,975 19,359 -
Div Payout % - 41.18% 19.37% 21.03% - 20.16% 15.52% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,548,851 1,529,425 1,510,065 1,510,065 1,461,666 1,384,227 1,316,467 11.41%
NOSH 968,032 973,717 973,717 973,717 973,717 973,717 973,717 -0.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 26.65% 13.89% 15.82% 19.82% 26.95% 18.18% 14.47% -
ROE 18.68% 9.22% 11.03% 15.24% 18.29% 11.10% 9.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 112.25 104.94 108.95 120.14 102.48 87.31 89.00 16.68%
EPS 29.88 14.57 17.21 23.78 27.60 15.87 12.89 74.88%
DPS 0.00 6.00 3.33 5.00 0.00 3.20 2.00 -
NAPS 1.60 1.58 1.56 1.56 1.51 1.43 1.36 11.41%
Adjusted Per Share Value based on latest NOSH - 973,717
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 112.25 104.93 108.95 120.13 102.48 87.31 89.00 16.68%
EPS 29.88 14.57 17.21 23.77 27.62 15.87 12.89 74.88%
DPS 0.00 6.00 3.33 5.00 0.00 3.20 2.00 -
NAPS 1.60 1.5799 1.5599 1.5599 1.5099 1.4299 1.3599 11.41%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.09 1.08 1.38 0.91 0.88 0.69 0.66 -
P/RPS 0.97 1.03 1.27 0.76 0.86 0.79 0.74 19.71%
P/EPS 3.65 7.41 8.02 3.83 3.19 4.35 5.12 -20.14%
EY 27.41 13.49 12.47 26.12 31.38 23.00 19.53 25.27%
DY 0.00 5.56 2.42 5.49 0.00 4.64 3.03 -
P/NAPS 0.68 0.68 0.88 0.58 0.58 0.48 0.49 24.34%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 30/08/24 30/05/24 29/02/24 28/11/23 24/08/23 30/05/23 -
Price 1.14 1.11 1.19 1.20 0.96 0.71 0.65 -
P/RPS 1.02 1.06 1.09 1.00 0.94 0.81 0.73 24.90%
P/EPS 3.82 7.62 6.91 5.05 3.48 4.47 5.04 -16.82%
EY 26.21 13.13 14.46 19.81 28.77 22.35 19.83 20.37%
DY 0.00 5.41 2.80 4.17 0.00 4.51 3.08 -
P/NAPS 0.71 0.70 0.76 0.77 0.64 0.50 0.48 29.72%

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