[JTIASA] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 268.6%
YoY- 3178.69%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 870,912 923,086 755,488 742,116 746,001 741,840 693,388 16.46%
PBT 206,042 194,253 142,462 120,392 40,036 33,462 13,478 519.04%
Tax -53,336 -54,469 -36,708 -29,636 -14,961 -9,446 -4,976 388.25%
NP 152,706 139,783 105,754 90,756 25,075 24,016 8,502 589.47%
-
NP to SH 151,436 138,634 105,068 89,836 24,372 23,454 7,840 623.81%
-
Tax Rate 25.89% 28.04% 25.77% 24.62% 37.37% 28.23% 36.92% -
Total Cost 718,206 783,303 649,734 651,360 720,926 717,824 684,886 3.22%
-
Net Worth 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 10.59%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 160 - - - 53 - - -
Div Payout % 0.11% - - - 0.22% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 10.59%
NOSH 266,968 266,964 266,941 267,051 267,085 266,934 266,666 0.07%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 17.53% 15.14% 14.00% 12.23% 3.36% 3.24% 1.23% -
ROE 12.12% 11.67% 9.13% 7.97% 2.20% 2.15% 0.73% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 326.22 345.77 283.02 277.89 279.31 277.91 260.02 16.37%
EPS 56.73 51.93 39.36 33.64 9.13 8.79 2.94 623.32%
DPS 0.06 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 4.68 4.45 4.31 4.22 4.14 4.08 4.03 10.51%
Adjusted Per Share Value based on latest NOSH - 267,051
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 89.97 95.36 78.04 76.66 77.06 76.63 71.63 16.46%
EPS 15.64 14.32 10.85 9.28 2.52 2.42 0.81 623.64%
DPS 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.2907 1.2272 1.1885 1.1642 1.1422 1.1251 1.1102 10.59%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.99 4.85 1.24 1.13 1.17 0.89 0.78 -
P/RPS 0.61 1.40 0.44 0.41 0.42 0.32 0.30 60.70%
P/EPS 3.51 9.34 3.15 3.36 12.82 10.13 26.53 -74.13%
EY 28.50 10.71 31.74 29.77 7.80 9.87 3.77 286.61%
DY 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.43 1.09 0.29 0.27 0.28 0.22 0.19 72.63%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 28/03/11 20/12/10 28/09/10 23/06/10 24/03/10 17/12/09 -
Price 2.25 1.96 1.37 1.23 1.10 1.04 0.83 -
P/RPS 0.69 0.57 0.48 0.44 0.39 0.37 0.32 67.13%
P/EPS 3.97 3.77 3.48 3.66 12.05 11.84 28.23 -73.05%
EY 25.21 26.49 28.73 27.35 8.30 8.45 3.54 271.48%
DY 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.48 0.44 0.32 0.29 0.27 0.25 0.21 73.78%

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