[JTIASA] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 14.64%
YoY- 221.15%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 198,418 173,860 234,224 226,983 206,564 192,157 208,933 -3.37%
PBT 28,086 25,640 41,748 52,379 46,584 32,712 15,931 45.78%
Tax -7,357 -5,321 -10,690 -13,382 -12,637 -9,641 -6,948 3.87%
NP 20,729 20,319 31,058 38,997 33,947 23,071 8,983 74.35%
-
NP to SH 20,544 20,228 30,975 38,698 33,756 22,489 8,737 76.55%
-
Tax Rate 26.19% 20.75% 25.61% 25.55% 27.13% 29.47% 43.61% -
Total Cost 177,689 153,541 203,166 187,986 172,617 169,086 199,950 -7.54%
-
Net Worth 801,042 1,016,866 1,022,327 991,604 963,367 931,105 907,132 -7.93%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 7,629 - - - 7,622 -
Div Payout % - - 24.63% - - - 87.25% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 801,042 1,016,866 1,022,327 991,604 963,367 931,105 907,132 -7.93%
NOSH 267,014 254,216 254,310 254,257 254,186 254,400 254,098 3.35%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 10.45% 11.69% 13.26% 17.18% 16.43% 12.01% 4.30% -
ROE 2.56% 1.99% 3.03% 3.90% 3.50% 2.42% 0.96% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 74.31 68.39 92.10 89.27 81.26 75.53 82.23 -6.51%
EPS 7.69 7.58 12.18 15.22 13.28 8.84 3.44 70.71%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.00 4.00 4.02 3.90 3.79 3.66 3.57 -10.92%
Adjusted Per Share Value based on latest NOSH - 254,257
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 20.38 17.86 24.05 23.31 21.21 19.73 21.46 -3.37%
EPS 2.11 2.08 3.18 3.97 3.47 2.31 0.90 76.20%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.78 -
NAPS 0.8227 1.0443 1.0499 1.0184 0.9894 0.9562 0.9316 -7.93%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.14 1.54 1.87 1.24 0.94 0.75 0.82 -
P/RPS 1.53 2.25 2.03 1.39 1.16 0.99 1.00 32.67%
P/EPS 14.82 19.35 15.35 8.15 7.08 8.48 23.85 -27.11%
EY 6.75 5.17 6.51 12.27 14.13 11.79 4.19 37.30%
DY 0.00 0.00 1.60 0.00 0.00 0.00 3.66 -
P/NAPS 0.38 0.39 0.47 0.32 0.25 0.20 0.23 39.62%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 27/09/07 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 -
Price 1.14 1.27 1.67 1.47 1.15 0.81 0.76 -
P/RPS 1.53 1.86 1.81 1.65 1.42 1.07 0.92 40.23%
P/EPS 14.82 15.96 13.71 9.66 8.66 9.16 22.10 -23.33%
EY 6.75 6.27 7.29 10.35 11.55 10.91 4.52 30.55%
DY 0.00 0.00 1.80 0.00 0.00 0.00 3.95 -
P/NAPS 0.38 0.32 0.42 0.38 0.30 0.22 0.21 48.33%

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