[JTIASA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -55.72%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,032,209 793,350 550,209 261,864 1,033,342 762,850 517,418 58.67%
PBT 52,567 37,010 28,458 32,479 79,949 70,938 55,698 -3.79%
Tax -18,122 -15,762 -8,908 -8,658 -24,330 -22,139 -15,768 9.74%
NP 34,445 21,248 19,550 23,821 55,619 48,799 39,930 -9.40%
-
NP to SH 31,635 19,186 18,552 23,527 53,133 47,111 38,943 -12.97%
-
Tax Rate 34.47% 42.59% 31.30% 26.66% 30.43% 31.21% 28.31% -
Total Cost 997,764 772,102 530,659 238,043 977,723 714,051 477,488 63.66%
-
Net Worth 1,769,599 1,753,871 1,748,912 1,771,786 1,752,478 1,741,268 1,743,716 0.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,669 - - - 96 - - -
Div Payout % 30.57% - - - 0.18% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,769,599 1,753,871 1,748,912 1,771,786 1,752,478 1,741,268 1,743,716 0.98%
NOSH 966,994 968,989 966,250 968,189 968,220 967,371 968,731 -0.11%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.34% 2.68% 3.55% 9.10% 5.38% 6.40% 7.72% -
ROE 1.79% 1.09% 1.06% 1.33% 3.03% 2.71% 2.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.74 81.87 56.94 27.05 106.73 78.86 53.41 58.86%
EPS 3.27 1.98 1.92 2.43 5.49 4.87 4.02 -12.89%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.83 1.81 1.81 1.83 1.81 1.80 1.80 1.11%
Adjusted Per Share Value based on latest NOSH - 968,189
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.63 81.95 56.84 27.05 106.75 78.80 53.45 58.67%
EPS 3.27 1.98 1.92 2.43 5.49 4.87 4.02 -12.89%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.828 1.8118 1.8067 1.8303 1.8104 1.7988 1.8013 0.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.66 2.02 2.13 2.64 2.76 2.04 -
P/RPS 1.41 2.03 3.55 7.88 2.47 3.50 3.82 -48.63%
P/EPS 46.16 83.84 105.21 87.65 48.11 56.67 50.75 -6.14%
EY 2.17 1.19 0.95 1.14 2.08 1.76 1.97 6.67%
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.12 1.16 1.46 1.53 1.13 -18.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 27/11/14 27/08/14 21/05/14 25/02/14 -
Price 1.09 1.52 1.96 1.96 2.16 2.69 2.53 -
P/RPS 1.02 1.86 3.44 7.25 2.02 3.41 4.74 -64.19%
P/EPS 33.32 76.77 102.08 80.66 39.36 55.24 62.94 -34.63%
EY 3.00 1.30 0.98 1.24 2.54 1.81 1.59 52.86%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 1.08 1.07 1.19 1.49 1.41 -43.51%

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