[JTIASA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 103.86%
YoY- 123.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 261,864 1,033,342 762,850 517,418 245,468 1,054,096 796,901 -52.34%
PBT 32,479 79,949 70,938 55,698 26,008 31,982 23,693 23.37%
Tax -8,658 -24,330 -22,139 -15,768 -6,533 -7,603 -5,480 35.61%
NP 23,821 55,619 48,799 39,930 19,475 24,379 18,213 19.57%
-
NP to SH 23,527 53,133 47,111 38,943 19,103 23,246 17,487 21.84%
-
Tax Rate 26.66% 30.43% 31.21% 28.31% 25.12% 23.77% 23.13% -
Total Cost 238,043 977,723 714,051 477,488 225,993 1,029,717 778,688 -54.58%
-
Net Worth 1,771,786 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 2.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 96 - - - 96 - -
Div Payout % - 0.18% - - - 0.42% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,771,786 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 2.39%
NOSH 968,189 968,220 967,371 968,731 969,695 968,583 971,500 -0.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.10% 5.38% 6.40% 7.72% 7.93% 2.31% 2.29% -
ROE 1.33% 3.03% 2.71% 2.23% 1.11% 1.36% 1.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.05 106.73 78.86 53.41 25.31 108.83 82.03 -52.23%
EPS 2.43 5.49 4.87 4.02 1.97 2.40 1.80 22.12%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.83 1.81 1.80 1.80 1.78 1.77 1.76 2.63%
Adjusted Per Share Value based on latest NOSH - 967,804
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.89 106.12 78.34 53.14 25.21 108.25 81.84 -52.35%
EPS 2.42 5.46 4.84 4.00 1.96 2.39 1.80 21.79%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.8196 1.7998 1.7883 1.7908 1.7726 1.7607 1.756 2.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.13 2.64 2.76 2.04 2.08 2.00 1.79 -
P/RPS 7.88 2.47 3.50 3.82 8.22 1.84 2.18 135.34%
P/EPS 87.65 48.11 56.67 50.75 105.58 83.33 99.44 -8.06%
EY 1.14 2.08 1.76 1.97 0.95 1.20 1.01 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.16 1.46 1.53 1.13 1.17 1.13 1.02 8.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 21/05/14 25/02/14 28/11/13 27/08/13 22/05/13 -
Price 1.96 2.16 2.69 2.53 2.45 2.06 2.19 -
P/RPS 7.25 2.02 3.41 4.74 9.68 1.89 2.67 94.51%
P/EPS 80.66 39.36 55.24 62.94 124.37 85.83 121.67 -23.95%
EY 1.24 2.54 1.81 1.59 0.80 1.17 0.82 31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.19 1.49 1.41 1.38 1.16 1.24 -9.35%

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