[JTIASA] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 30.71%
YoY- -29.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 214,799 180,071 239,238 145,997 198,900 151,924 151,486 26.29%
PBT 53,229 36,786 73,899 37,123 44,948 -23,446 8,578 238.81%
Tax -11,072 -18,918 -22,857 -12,592 -26,200 -3,503 -3,989 97.87%
NP 42,157 17,868 51,042 24,531 18,748 -26,949 4,589 340.41%
-
NP to SH 42,195 17,902 51,074 24,570 18,797 -26,875 4,633 337.88%
-
Tax Rate 20.80% 51.43% 30.93% 33.92% 58.29% - 46.50% -
Total Cost 172,642 162,203 188,196 121,466 180,152 178,873 146,897 11.39%
-
Net Worth 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 6.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 27,103 - - - - - - -
Div Payout % 64.23% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 6.63%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.63% 9.92% 21.34% 16.80% 9.43% -17.74% 3.03% -
ROE 3.33% 1.46% 4.22% 2.12% 1.65% -2.39% 0.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.19 18.60 24.71 15.08 20.55 15.69 15.65 26.29%
EPS 4.36 1.85 5.28 2.54 1.94 -2.78 0.48 337.10%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.27 1.25 1.20 1.18 1.16 1.19 6.63%
Adjusted Per Share Value based on latest NOSH - 973,717
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.19 18.60 24.71 15.08 20.55 15.69 15.65 26.29%
EPS 4.36 1.85 5.28 2.54 1.94 -2.78 0.48 337.10%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3099 1.2699 1.2499 1.1999 1.1799 1.16 1.1899 6.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.635 0.95 0.62 0.635 0.57 0.68 0.90 -
P/RPS 2.86 5.11 2.51 4.21 2.77 4.33 5.75 -37.30%
P/EPS 14.57 51.37 11.75 25.02 29.35 -24.49 188.04 -81.91%
EY 6.86 1.95 8.51 4.00 3.41 -4.08 0.53 453.86%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.50 0.53 0.48 0.59 0.76 -26.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 21/02/22 24/11/21 22/09/21 28/05/21 26/02/21 -
Price 0.58 0.87 0.785 0.705 0.65 0.70 0.78 -
P/RPS 2.61 4.68 3.18 4.67 3.16 4.46 4.98 -35.07%
P/EPS 13.31 47.04 14.88 27.78 33.47 -25.21 162.97 -81.26%
EY 7.52 2.13 6.72 3.60 2.99 -3.97 0.61 436.11%
DY 4.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 0.63 0.59 0.55 0.60 0.66 -23.74%

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