[JTIASA] QoQ Cumulative Quarter Result on 30-Jun-2011

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- 19.79%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 499,518 246,165 259,993 1,039,577 870,912 615,391 377,744 32.23%
PBT 132,589 53,043 75,298 249,831 206,042 129,502 71,231 86.13%
Tax -34,009 -15,159 -18,757 -66,609 -53,336 -36,313 -18,354 85.29%
NP 98,580 37,884 56,541 183,222 152,706 93,189 52,877 86.43%
-
NP to SH 97,077 37,111 55,919 181,411 151,436 92,423 52,534 84.78%
-
Tax Rate 25.65% 28.58% 24.91% 26.66% 25.89% 28.04% 25.77% -
Total Cost 400,938 208,281 203,452 856,355 718,206 522,202 324,867 23.41%
-
Net Worth 1,337,612 0 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 16.26%
Dividend
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - 160 - - -
Div Payout % - - - - 0.11% - - -
Equity
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 1,337,612 0 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 16.26%
NOSH 266,988 968,955 267,043 268,876 266,968 266,964 266,941 0.01%
Ratio Analysis
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 19.74% 15.39% 21.75% 17.62% 17.53% 15.14% 14.00% -
ROE 7.26% 0.00% 4.32% 14.54% 12.12% 7.78% 4.57% -
Per Share
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 187.09 25.41 97.36 386.64 326.22 230.51 141.51 32.20%
EPS 36.36 3.83 20.94 67.47 56.73 34.62 19.68 84.75%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 5.01 0.00 4.85 4.64 4.68 4.45 4.31 16.24%
Adjusted Per Share Value based on latest NOSH - 280,402
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 51.30 25.28 26.70 106.76 89.44 63.20 38.79 32.25%
EPS 9.97 3.81 5.74 18.63 15.55 9.49 5.40 84.62%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 1.3737 0.00 1.3301 1.2813 1.2831 1.2201 1.1816 16.25%
Price Multiplier on Financial Quarter End Date
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
Date 31/10/11 30/09/11 29/07/11 30/06/11 29/04/11 31/01/11 29/10/10 -
Price 1.81 1.67 2.08 2.22 1.99 4.85 1.24 -
P/RPS 0.97 6.57 2.14 0.57 0.61 2.10 0.88 10.22%
P/EPS 4.98 43.60 9.93 3.29 3.51 14.01 6.30 -20.95%
EY 20.09 2.29 10.07 30.39 28.50 7.14 15.87 26.59%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.36 0.00 0.43 0.48 0.43 1.09 0.29 24.13%
Price Multiplier on Announcement Date
31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 CAGR
Date 21/12/11 - 29/09/11 - 23/06/11 28/03/11 20/12/10 -
Price 2.22 0.00 1.67 0.00 2.25 1.96 1.37 -
P/RPS 1.19 0.00 1.72 0.00 0.69 0.85 0.97 22.68%
P/EPS 6.11 0.00 7.98 0.00 3.97 5.66 6.96 -12.21%
EY 16.38 0.00 12.54 0.00 25.21 17.66 14.36 14.06%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.44 0.00 0.34 0.00 0.48 0.44 0.32 37.50%

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