[JTIASA] QoQ TTM Result on 30-Jun-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012
Profit Trend
QoQ- -18.87%
YoY- -21.94%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Revenue 1,082,120 1,120,318 1,094,871 1,058,091 1,024,961 989,950 975,340 9.33%
PBT 62,192 97,767 119,599 151,223 178,216 196,607 225,599 -66.93%
Tax -15,266 -20,715 -29,167 -29,929 -28,631 -35,396 -43,056 -58.95%
NP 46,926 77,052 90,432 121,294 149,585 161,211 182,543 -68.85%
-
NP to SH 46,221 76,314 89,573 120,553 148,590 159,593 180,557 -68.97%
-
Tax Rate 24.55% 21.19% 24.39% 19.79% 16.07% 18.00% 19.09% -
Total Cost 1,035,194 1,043,266 1,004,439 936,797 875,376 828,739 792,797 25.74%
-
Net Worth 1,091,200 1,694,293 1,721,368 1,402,718 1,406,343 0 1,369,484 -17.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Div 140 140 140 140 - - - -
Div Payout % 0.30% 0.18% 0.16% 0.12% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Net Worth 1,091,200 1,694,293 1,721,368 1,402,718 1,406,343 0 1,369,484 -17.72%
NOSH 620,000 962,666 956,315 280,543 266,858 966,886 266,956 106.19%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
NP Margin 4.34% 6.88% 8.26% 11.46% 14.59% 16.28% 18.72% -
ROE 4.24% 4.50% 5.20% 8.59% 10.57% 0.00% 13.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 174.54 116.38 114.49 377.16 384.08 102.39 365.36 -46.97%
EPS 7.46 7.93 9.37 42.97 55.68 16.51 67.64 -84.94%
DPS 0.02 0.01 0.01 0.05 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.80 5.00 5.27 0.00 5.13 -60.09%
Adjusted Per Share Value based on latest NOSH - 280,543
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 111.79 115.73 113.10 109.30 105.88 102.26 100.75 9.34%
EPS 4.77 7.88 9.25 12.45 15.35 16.49 18.65 -68.99%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 1.1272 1.7502 1.7782 1.449 1.4528 0.00 1.4147 -17.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 -
Price 1.79 1.99 2.40 2.91 3.15 2.66 2.30 -
P/RPS 1.03 1.71 2.10 0.77 0.82 2.60 0.63 52.53%
P/EPS 24.01 25.10 25.62 6.77 5.66 16.12 3.40 435.87%
EY 4.16 3.98 3.90 14.77 17.68 6.21 29.41 -81.35%
DY 0.01 0.01 0.01 0.02 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.33 0.58 0.60 0.00 0.45 101.93%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 22/05/13 27/02/13 - - - - - -
Price 2.19 1.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.25 1.54 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.38 22.58 0.00 0.00 0.00 0.00 0.00 -
EY 3.40 4.43 0.00 0.00 0.00 0.00 0.00 -
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 0.00 0.00 0.00 0.00 0.00 -

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