[JTIASA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 20.97%
YoY- 169.41%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 550,209 261,864 1,033,342 762,850 517,418 245,468 1,054,096 -35.09%
PBT 28,458 32,479 79,949 70,938 55,698 26,008 31,982 -7.46%
Tax -8,908 -8,658 -24,330 -22,139 -15,768 -6,533 -7,603 11.10%
NP 19,550 23,821 55,619 48,799 39,930 19,475 24,379 -13.65%
-
NP to SH 18,552 23,527 53,133 47,111 38,943 19,103 23,246 -13.92%
-
Tax Rate 31.30% 26.66% 30.43% 31.21% 28.31% 25.12% 23.77% -
Total Cost 530,659 238,043 977,723 714,051 477,488 225,993 1,029,717 -35.64%
-
Net Worth 1,748,912 1,771,786 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 96 - - - 96 -
Div Payout % - - 0.18% - - - 0.42% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,748,912 1,771,786 1,752,478 1,741,268 1,743,716 1,726,057 1,714,392 1.33%
NOSH 966,250 968,189 968,220 967,371 968,731 969,695 968,583 -0.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.55% 9.10% 5.38% 6.40% 7.72% 7.93% 2.31% -
ROE 1.06% 1.33% 3.03% 2.71% 2.23% 1.11% 1.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.94 27.05 106.73 78.86 53.41 25.31 108.83 -34.99%
EPS 1.92 2.43 5.49 4.87 4.02 1.97 2.40 -13.78%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.81 1.83 1.81 1.80 1.80 1.78 1.77 1.49%
Adjusted Per Share Value based on latest NOSH - 972,380
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.51 26.89 106.12 78.34 53.14 25.21 108.25 -35.08%
EPS 1.91 2.42 5.46 4.84 4.00 1.96 2.39 -13.84%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.7961 1.8196 1.7998 1.7883 1.7908 1.7726 1.7607 1.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.02 2.13 2.64 2.76 2.04 2.08 2.00 -
P/RPS 3.55 7.88 2.47 3.50 3.82 8.22 1.84 54.79%
P/EPS 105.21 87.65 48.11 56.67 50.75 105.58 83.33 16.76%
EY 0.95 1.14 2.08 1.76 1.97 0.95 1.20 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 1.12 1.16 1.46 1.53 1.13 1.17 1.13 -0.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 21/05/14 25/02/14 28/11/13 27/08/13 -
Price 1.96 1.96 2.16 2.69 2.53 2.45 2.06 -
P/RPS 3.44 7.25 2.02 3.41 4.74 9.68 1.89 48.91%
P/EPS 102.08 80.66 39.36 55.24 62.94 124.37 85.83 12.21%
EY 0.98 1.24 2.54 1.81 1.59 0.80 1.17 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.19 1.49 1.41 1.38 1.16 -4.63%

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