[JTIASA] QoQ Cumulative Quarter Result on 31-Jan-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Jan-2012
Profit Trend
QoQ- 51.88%
YoY- 54.28%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Revenue 1,202,164 1,011,615 759,029 737,079 498,254 499,518 246,165 726.94%
PBT 239,234 221,262 142,586 182,362 118,535 132,589 53,043 643.81%
Tax -52,494 -46,653 -31,147 -38,164 -23,648 -34,009 -15,159 423.11%
NP 186,740 174,609 111,439 144,198 94,887 98,580 37,884 737.27%
-
NP to SH 184,614 172,747 110,030 142,593 93,884 97,077 37,111 747.55%
-
Tax Rate 21.94% 21.08% 21.84% 20.93% 19.95% 25.65% 28.58% -
Total Cost 1,015,424 837,006 647,590 592,881 403,367 400,938 208,281 725.07%
-
Net Worth 1,419,694 1,406,856 0 1,369,597 0 1,337,612 0 -
Dividend
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Div 134 - - - - - - -
Div Payout % 0.07% - - - - - - -
Equity
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Net Worth 1,419,694 1,406,856 0 1,369,597 0 1,337,612 0 -
NOSH 268,881 266,955 969,427 266,978 968,875 266,988 968,955 -81.87%
Ratio Analysis
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
NP Margin 15.53% 17.26% 14.68% 19.56% 19.04% 19.74% 15.39% -
ROE 13.00% 12.28% 0.00% 10.41% 0.00% 7.26% 0.00% -
Per Share
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 447.10 378.94 78.30 276.08 51.43 187.09 25.41 4460.56%
EPS 68.66 64.71 11.35 53.41 9.69 36.36 3.83 4575.36%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 5.27 0.00 5.13 0.00 5.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,956
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 123.46 103.89 77.95 75.70 51.17 51.30 25.28 726.97%
EPS 18.96 17.74 11.30 14.64 9.64 9.97 3.81 747.94%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.458 1.4448 0.00 1.4066 0.00 1.3737 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Date 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 30/09/11 -
Price 2.91 3.15 2.66 2.30 2.18 1.81 1.67 -
P/RPS 0.65 0.83 3.40 0.83 4.24 0.97 6.57 -95.41%
P/EPS 4.24 4.87 23.44 4.31 22.50 4.98 43.60 -95.51%
EY 23.59 20.54 4.27 23.22 4.44 20.09 2.29 2135.06%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.00 0.45 0.00 0.36 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Date 23/08/12 20/06/12 - 22/03/12 - 21/12/11 - -
Price 2.52 3.05 0.00 2.44 0.00 2.22 0.00 -
P/RPS 0.56 0.80 0.00 0.88 0.00 1.19 0.00 -
P/EPS 3.67 4.71 0.00 4.57 0.00 6.11 0.00 -
EY 27.25 21.22 0.00 21.89 0.00 16.38 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.00 0.48 0.00 0.44 0.00 -

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