[JTIASA] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -14.8%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Revenue 1,025,223 1,054,096 1,082,120 1,120,318 1,094,871 1,058,091 1,024,961 0.01%
PBT 39,842 31,982 62,192 97,767 119,599 151,223 178,216 -65.20%
Tax -10,744 -7,603 -15,266 -20,715 -29,167 -29,929 -28,631 -49.87%
NP 29,098 24,379 46,926 77,052 90,432 121,294 149,585 -68.45%
-
NP to SH 27,820 23,245 46,221 76,314 89,573 120,553 148,590 -69.28%
-
Tax Rate 26.97% 23.77% 24.55% 21.19% 24.39% 19.79% 16.07% -
Total Cost 996,125 1,029,717 1,035,194 1,043,266 1,004,439 936,797 875,376 9.53%
-
Net Worth 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,402,718 1,406,343 15.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Div 95 95 140 140 140 140 - -
Div Payout % 0.35% 0.41% 0.30% 0.18% 0.16% 0.12% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Net Worth 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,402,718 1,406,343 15.52%
NOSH 969,695 959,999 620,000 962,666 956,315 280,543 266,858 148.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
NP Margin 2.84% 2.31% 4.34% 6.88% 8.26% 11.46% 14.59% -
ROE 1.61% 1.37% 4.24% 4.50% 5.20% 8.59% 10.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 105.73 109.80 174.54 116.38 114.49 377.16 384.08 -59.70%
EPS 2.87 2.42 7.46 7.93 9.37 42.97 55.68 -87.62%
DPS 0.01 0.01 0.02 0.01 0.01 0.05 0.00 -
NAPS 1.78 1.77 1.76 1.76 1.80 5.00 5.27 -53.45%
Adjusted Per Share Value based on latest NOSH - 962,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 105.91 108.89 111.79 115.73 113.10 109.30 105.88 0.01%
EPS 2.87 2.40 4.77 7.88 9.25 12.45 15.35 -69.31%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 1.7831 1.7553 1.1272 1.7502 1.7782 1.449 1.4528 15.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 -
Price 2.08 2.00 1.79 1.99 2.40 2.91 3.15 -
P/RPS 1.97 1.82 1.03 1.71 2.10 0.77 0.82 85.44%
P/EPS 72.50 82.60 24.01 25.10 25.62 6.77 5.66 503.10%
EY 1.38 1.21 4.16 3.98 3.90 14.77 17.68 -83.42%
DY 0.00 0.00 0.01 0.01 0.01 0.02 0.00 -
P/NAPS 1.17 1.13 1.02 1.13 1.33 0.58 0.60 60.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 28/11/13 27/08/13 22/05/13 27/02/13 - - - -
Price 2.45 2.06 2.19 1.79 0.00 0.00 0.00 -
P/RPS 2.32 1.88 1.25 1.54 0.00 0.00 0.00 -
P/EPS 85.40 85.08 29.38 22.58 0.00 0.00 0.00 -
EY 1.17 1.18 3.40 4.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 1.38 1.16 1.24 1.02 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