[JTIASA] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 8.05%
YoY- 145.81%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,065,091 1,067,382 1,050,987 1,034,591 1,020,046 1,010,951 1,025,223 2.57%
PBT 53,139 59,826 93,537 87,066 79,226 67,312 39,842 21.18%
Tax -21,078 -20,595 -29,578 -27,453 -24,261 -20,930 -10,744 56.77%
NP 32,061 39,231 63,959 59,613 54,965 46,382 29,098 6.68%
-
NP to SH 29,200 36,733 61,554 57,138 52,883 44,777 27,820 3.28%
-
Tax Rate 39.67% 34.42% 31.62% 31.53% 30.62% 31.09% 26.97% -
Total Cost 1,033,030 1,028,151 987,028 974,978 965,081 964,569 996,125 2.45%
-
Net Worth 1,641,928 1,765,992 1,771,786 1,759,741 1,750,285 1,742,048 1,726,057 -3.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 97 97 97 97 95 95 95 1.39%
Div Payout % 0.33% 0.26% 0.16% 0.17% 0.18% 0.21% 0.35% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,641,928 1,765,992 1,771,786 1,759,741 1,750,285 1,742,048 1,726,057 -3.27%
NOSH 907,142 975,686 968,189 972,233 972,380 967,804 969,695 -4.35%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.01% 3.68% 6.09% 5.76% 5.39% 4.59% 2.84% -
ROE 1.78% 2.08% 3.47% 3.25% 3.02% 2.57% 1.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 117.41 109.40 108.55 106.41 104.90 104.46 105.73 7.24%
EPS 3.22 3.76 6.36 5.88 5.44 4.63 2.87 7.98%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 1.81 1.81 1.83 1.81 1.80 1.80 1.78 1.12%
Adjusted Per Share Value based on latest NOSH - 972,233
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 110.03 110.26 108.57 106.88 105.37 104.43 105.91 2.57%
EPS 3.02 3.79 6.36 5.90 5.46 4.63 2.87 3.45%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 1.6962 1.8243 1.8303 1.8179 1.8081 1.7996 1.7831 -3.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.66 2.02 2.13 2.64 2.76 2.04 2.08 -
P/RPS 1.41 1.85 1.96 2.48 2.63 1.95 1.97 -20.00%
P/EPS 51.57 53.65 33.50 44.92 50.75 44.09 72.50 -20.33%
EY 1.94 1.86 2.98 2.23 1.97 2.27 1.38 25.51%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.12 1.16 1.46 1.53 1.13 1.17 -14.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 27/11/14 27/08/14 21/05/14 25/02/14 28/11/13 -
Price 1.52 1.96 1.96 2.16 2.69 2.53 2.45 -
P/RPS 1.29 1.79 1.81 2.03 2.56 2.42 2.32 -32.40%
P/EPS 47.22 52.06 30.83 36.75 49.46 54.68 85.40 -32.65%
EY 2.12 1.92 3.24 2.72 2.02 1.83 1.17 48.68%
DY 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.08 1.07 1.19 1.49 1.41 1.38 -28.19%

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