[JTIASA] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 12.54%
YoY- 203.08%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 744,556 695,440 855,005 834,272 797,442 768,628 686,852 5.50%
PBT 104,950 102,560 161,570 175,568 158,592 130,848 64,445 38.29%
Tax -25,356 -21,284 -39,670 -47,546 -44,556 -38,564 -23,500 5.18%
NP 79,594 81,276 121,900 128,021 114,036 92,284 40,945 55.57%
-
NP to SH 79,042 80,912 120,846 126,592 112,490 89,956 40,338 56.39%
-
Tax Rate 24.16% 20.75% 24.55% 27.08% 28.09% 29.47% 36.47% -
Total Cost 664,962 614,164 733,105 706,250 683,406 676,344 645,907 1.95%
-
Net Worth 800,699 1,016,866 973,896 991,648 963,691 931,105 907,812 -8.00%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 7,628 - - - 7,628 -
Div Payout % - - 6.31% - - - 18.91% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 800,699 1,016,866 973,896 991,648 963,691 931,105 907,812 -8.00%
NOSH 266,899 254,216 254,281 254,268 254,272 254,400 254,289 3.27%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 10.69% 11.69% 14.26% 15.35% 14.30% 12.01% 5.96% -
ROE 9.87% 7.96% 12.41% 12.77% 11.67% 9.66% 4.44% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 278.96 273.56 336.24 328.11 313.62 302.13 270.11 2.16%
EPS 29.60 30.32 45.26 49.79 44.24 35.36 15.86 51.41%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.00 4.00 3.83 3.90 3.79 3.66 3.57 -10.92%
Adjusted Per Share Value based on latest NOSH - 254,257
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 76.91 71.84 88.32 86.18 82.38 79.40 70.95 5.50%
EPS 8.17 8.36 12.48 13.08 11.62 9.29 4.17 56.38%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.79 -
NAPS 0.8271 1.0504 1.0061 1.0244 0.9955 0.9619 0.9378 -8.01%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.14 1.54 1.87 1.24 0.94 0.75 0.82 -
P/RPS 0.41 0.56 0.56 0.38 0.30 0.25 0.30 23.08%
P/EPS 3.85 4.84 3.93 2.49 2.12 2.12 5.17 -17.79%
EY 25.98 20.67 25.41 40.15 47.06 47.15 19.35 21.63%
DY 0.00 0.00 1.60 0.00 0.00 0.00 3.66 -
P/NAPS 0.38 0.39 0.49 0.32 0.25 0.20 0.23 39.62%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 27/09/07 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 -
Price 1.14 1.27 1.67 1.47 1.15 0.81 0.76 -
P/RPS 0.41 0.46 0.50 0.45 0.37 0.27 0.28 28.85%
P/EPS 3.85 3.99 3.51 2.95 2.60 2.29 4.79 -13.51%
EY 25.98 25.06 28.46 33.87 38.47 43.65 20.87 15.67%
DY 0.00 0.00 1.80 0.00 0.00 0.00 3.95 -
P/NAPS 0.38 0.32 0.44 0.38 0.30 0.22 0.21 48.33%

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