[JTIASA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -3.29%
YoY- -3.29%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Revenue 1,011,615 759,029 737,079 498,254 499,518 246,165 259,993 510.97%
PBT 221,262 142,586 182,362 118,535 132,589 53,043 75,298 320.33%
Tax -46,653 -31,147 -38,164 -23,648 -34,009 -15,159 -18,757 236.62%
NP 174,609 111,439 144,198 94,887 98,580 37,884 56,541 349.09%
-
NP to SH 172,747 110,030 142,593 93,884 97,077 37,111 55,919 349.30%
-
Tax Rate 21.08% 21.84% 20.93% 19.95% 25.65% 28.58% 24.91% -
Total Cost 837,006 647,590 592,881 403,367 400,938 208,281 203,452 558.07%
-
Net Worth 1,406,856 0 1,369,597 0 1,337,612 0 1,295,163 11.64%
Dividend
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Net Worth 1,406,856 0 1,369,597 0 1,337,612 0 1,295,163 11.64%
NOSH 266,955 969,427 266,978 968,875 266,988 968,955 267,043 -0.04%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
NP Margin 17.26% 14.68% 19.56% 19.04% 19.74% 15.39% 21.75% -
ROE 12.28% 0.00% 10.41% 0.00% 7.26% 0.00% 4.32% -
Per Share
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 378.94 78.30 276.08 51.43 187.09 25.41 97.36 511.22%
EPS 64.71 11.35 53.41 9.69 36.36 3.83 20.94 349.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.27 0.00 5.13 0.00 5.01 0.00 4.85 11.69%
Adjusted Per Share Value based on latest NOSH - 968,805
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 103.89 77.95 75.70 51.17 51.30 25.28 26.70 510.98%
EPS 17.74 11.30 14.64 9.64 9.97 3.81 5.74 349.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4448 0.00 1.4066 0.00 1.3737 0.00 1.3301 11.64%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 30/09/11 29/07/11 -
Price 3.15 2.66 2.30 2.18 1.81 1.67 2.08 -
P/RPS 0.83 3.40 0.83 4.24 0.97 6.57 2.14 -71.68%
P/EPS 4.87 23.44 4.31 22.50 4.98 43.60 9.93 -61.29%
EY 20.54 4.27 23.22 4.44 20.09 2.29 10.07 158.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.45 0.00 0.36 0.00 0.43 55.85%
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 20/06/12 - 22/03/12 - 21/12/11 - 29/09/11 -
Price 3.05 0.00 2.44 0.00 2.22 0.00 1.67 -
P/RPS 0.80 0.00 0.88 0.00 1.19 0.00 1.72 -63.92%
P/EPS 4.71 0.00 4.57 0.00 6.11 0.00 7.98 -50.45%
EY 21.22 0.00 21.89 0.00 16.38 0.00 12.54 101.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.48 0.00 0.44 0.00 0.34 103.69%

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