[JTIASA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -17.82%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,033,342 762,850 517,418 245,468 1,054,096 796,901 560,562 50.51%
PBT 79,949 70,938 55,698 26,008 31,982 23,693 20,367 149.46%
Tax -24,330 -22,139 -15,768 -6,533 -7,603 -5,480 -2,439 365.35%
NP 55,619 48,799 39,930 19,475 24,379 18,213 17,928 113.15%
-
NP to SH 53,133 47,111 38,943 19,103 23,246 17,487 17,425 110.70%
-
Tax Rate 30.43% 31.21% 28.31% 25.12% 23.77% 23.13% 11.98% -
Total Cost 977,723 714,051 477,488 225,993 1,029,717 778,688 542,634 48.23%
-
Net Worth 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 96 - - - 96 - - -
Div Payout % 0.18% - - - 0.42% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1.90%
NOSH 968,220 967,371 968,731 969,695 968,583 971,500 968,055 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.38% 6.40% 7.72% 7.93% 2.31% 2.29% 3.20% -
ROE 3.03% 2.71% 2.23% 1.11% 1.36% 1.02% 1.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.73 78.86 53.41 25.31 108.83 82.03 57.91 50.49%
EPS 5.49 4.87 4.02 1.97 2.40 1.80 1.80 110.74%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.81 1.80 1.80 1.78 1.77 1.76 1.76 1.89%
Adjusted Per Share Value based on latest NOSH - 969,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.12 78.34 53.14 25.21 108.25 81.84 57.57 50.50%
EPS 5.46 4.84 4.00 1.96 2.39 1.80 1.79 110.75%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.7998 1.7883 1.7908 1.7726 1.7607 1.756 1.7498 1.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.64 2.76 2.04 2.08 2.00 1.79 1.99 -
P/RPS 2.47 3.50 3.82 8.22 1.84 2.18 3.44 -19.86%
P/EPS 48.11 56.67 50.75 105.58 83.33 99.44 110.56 -42.66%
EY 2.08 1.76 1.97 0.95 1.20 1.01 0.90 75.07%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.46 1.53 1.13 1.17 1.13 1.02 1.13 18.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 -
Price 2.16 2.69 2.53 2.45 2.06 2.19 1.79 -
P/RPS 2.02 3.41 4.74 9.68 1.89 2.67 3.09 -24.73%
P/EPS 39.36 55.24 62.94 124.37 85.83 121.67 99.44 -46.18%
EY 2.54 1.81 1.59 0.80 1.17 0.82 1.01 85.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.49 1.41 1.38 1.16 1.24 1.02 10.85%

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