[JTIASA] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 157.4%
YoY- 58.75%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 234,224 226,983 206,564 192,157 208,933 198,642 132,073 46.66%
PBT 41,748 52,379 46,584 32,712 15,931 20,147 11,155 141.63%
Tax -10,690 -13,382 -12,637 -9,641 -6,948 -7,922 -6,060 46.14%
NP 31,058 38,997 33,947 23,071 8,983 12,225 5,095 234.80%
-
NP to SH 30,975 38,698 33,756 22,489 8,737 12,050 5,109 233.59%
-
Tax Rate 25.61% 25.55% 27.13% 29.47% 43.61% 39.32% 54.33% -
Total Cost 203,166 187,986 172,617 169,086 199,950 186,417 126,978 36.91%
-
Net Worth 1,022,327 991,604 963,367 931,105 907,132 897,617 735,008 24.67%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 7,629 - - - 7,622 - - -
Div Payout % 24.63% - - - 87.25% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,022,327 991,604 963,367 931,105 907,132 897,617 735,008 24.67%
NOSH 254,310 254,257 254,186 254,400 254,098 254,282 254,328 -0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 13.26% 17.18% 16.43% 12.01% 4.30% 6.15% 3.86% -
ROE 3.03% 3.90% 3.50% 2.42% 0.96% 1.34% 0.70% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 92.10 89.27 81.26 75.53 82.23 78.12 51.93 46.67%
EPS 12.18 15.22 13.28 8.84 3.44 4.74 2.01 233.47%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.02 3.90 3.79 3.66 3.57 3.53 2.89 24.68%
Adjusted Per Share Value based on latest NOSH - 254,400
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 24.20 23.45 21.34 19.85 21.58 20.52 13.64 46.70%
EPS 3.20 4.00 3.49 2.32 0.90 1.24 0.53 232.66%
DPS 0.79 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 1.0561 1.0244 0.9952 0.9619 0.9371 0.9273 0.7593 24.67%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.87 1.24 0.94 0.75 0.82 0.69 0.82 -
P/RPS 2.03 1.39 1.16 0.99 1.00 0.88 1.58 18.23%
P/EPS 15.35 8.15 7.08 8.48 23.85 14.56 40.82 -47.99%
EY 6.51 12.27 14.13 11.79 4.19 6.87 2.45 92.18%
DY 1.60 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.47 0.32 0.25 0.20 0.23 0.20 0.28 41.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 -
Price 1.67 1.47 1.15 0.81 0.76 0.71 0.74 -
P/RPS 1.81 1.65 1.42 1.07 0.92 0.91 1.42 17.61%
P/EPS 13.71 9.66 8.66 9.16 22.10 14.98 36.84 -48.35%
EY 7.29 10.35 11.55 10.91 4.52 6.67 2.71 93.77%
DY 1.80 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.42 0.38 0.30 0.22 0.21 0.20 0.26 37.79%

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