[JTIASA] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 199.17%
YoY- 33.28%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 755,488 742,116 746,001 741,840 693,388 665,112 756,530 -0.09%
PBT 142,462 120,392 40,036 33,462 13,478 8,588 22,854 237.58%
Tax -36,708 -29,636 -14,961 -9,446 -4,976 -5,424 -8,258 169.61%
NP 105,754 90,756 25,075 24,016 8,502 3,164 14,596 273.08%
-
NP to SH 105,068 89,836 24,372 23,454 7,840 2,740 13,882 284.07%
-
Tax Rate 25.77% 24.62% 37.37% 28.23% 36.92% 63.16% 36.13% -
Total Cost 649,734 651,360 720,926 717,824 684,886 661,948 741,934 -8.44%
-
Net Worth 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 4.55%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 53 - - - - -
Div Payout % - - 0.22% - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 4.55%
NOSH 266,941 267,051 267,085 266,934 266,666 263,461 266,991 -0.01%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.00% 12.23% 3.36% 3.24% 1.23% 0.48% 1.93% -
ROE 9.13% 7.97% 2.20% 2.15% 0.73% 0.26% 1.29% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 283.02 277.89 279.31 277.91 260.02 252.45 283.35 -0.07%
EPS 39.36 33.64 9.13 8.79 2.94 1.04 5.20 284.09%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 4.31 4.22 4.14 4.08 4.03 4.04 4.03 4.56%
Adjusted Per Share Value based on latest NOSH - 267,011
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 78.04 76.66 77.06 76.63 71.63 68.71 78.15 -0.09%
EPS 10.85 9.28 2.52 2.42 0.81 0.28 1.43 284.70%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.1885 1.1642 1.1422 1.1251 1.1102 1.0995 1.1115 4.55%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.24 1.13 1.17 0.89 0.78 0.57 0.61 -
P/RPS 0.44 0.41 0.42 0.32 0.30 0.23 0.22 58.53%
P/EPS 3.15 3.36 12.82 10.13 26.53 54.81 11.73 -58.27%
EY 31.74 29.77 7.80 9.87 3.77 1.82 8.52 139.73%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.22 0.19 0.14 0.15 55.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 28/09/10 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 -
Price 1.37 1.23 1.10 1.04 0.83 0.78 0.77 -
P/RPS 0.48 0.44 0.39 0.37 0.32 0.31 0.27 46.59%
P/EPS 3.48 3.66 12.05 11.84 28.23 75.00 14.81 -61.82%
EY 28.73 27.35 8.30 8.45 3.54 1.33 6.75 161.94%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.27 0.25 0.21 0.19 0.19 41.42%

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