[JTIASA] QoQ 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- 3.86%
YoY- 586.98%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 261,864 271,740 245,433 271,950 245,468 257,195 236,338 7.06%
PBT 32,479 16,129 15,240 29,689 26,008 8,289 3,326 356.23%
Tax -8,658 -5,316 -6,371 -9,233 -6,533 -2,124 -3,040 100.79%
NP 23,821 10,813 8,869 20,456 19,475 6,165 286 1802.07%
-
NP to SH 23,527 10,014 8,168 19,840 19,103 5,759 62 5122.53%
-
Tax Rate 26.66% 32.96% 41.80% 31.10% 25.12% 25.62% 91.40% -
Total Cost 238,043 260,927 236,564 251,494 225,993 251,030 236,052 0.56%
-
Net Worth 1,771,786 1,759,741 1,750,285 1,742,048 1,726,057 1,699,199 1,091,200 38.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 97 - - - 95 - -
Div Payout % - 0.97% - - - 1.67% - -
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 1,759,741 1,750,285 1,742,048 1,726,057 1,699,199 1,091,200 38.10%
NOSH 968,189 972,233 972,380 967,804 969,695 959,999 620,000 34.56%
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% 3.98% 3.61% 7.52% 7.93% 2.40% 0.12% -
ROE 1.33% 0.57% 0.47% 1.14% 1.11% 0.34% 0.01% -
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 27.95 25.24 28.10 25.31 26.79 38.12 -20.42%
EPS 2.43 1.03 0.84 2.05 1.97 0.59 0.01 3781.08%
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 27.91 25.21 27.93 25.21 26.41 24.27 7.06%
EPS 2.42 1.03 0.84 2.04 1.96 0.59 0.01 3770.43%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.8196 1.8072 1.7975 1.7891 1.7726 1.7451 1.1207 38.10%
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 9.45 10.93 7.26 8.22 7.47 4.70 41.08%
P/EPS 87.65 256.31 328.57 99.51 105.58 333.39 17,900.00 -97.10%
EY 1.14 0.39 0.30 1.00 0.95 0.30 0.01 2244.32%
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 7.73 10.66 9.00 9.68 7.69 5.75 16.69%
P/EPS 80.66 209.71 320.24 123.41 124.37 343.39 21,900.00 -97.60%
EY 1.24 0.48 0.31 0.81 0.80 0.29 0.00 -
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