[JTIASA] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[JTIASA] JAYA TIASA HOLDINGS BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- -6.96%

YoY- -57.55%

Quarter Report

Jtiasa Q2FY2018 Results.pdf

Latest QR

Upcoming QR

JTIASA's Result

JTIASA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	796,970	841,689	895,789	1,004,053	986,536	977,130	988,033	-13.33%
YoY %	-5.31%	-6.04%	-10.78%	1.78%	0.96%	-1.10%	-	-
Horiz. %	80.66%	85.19%	90.66%	101.62%	99.85%	98.90%	100.00%	-
PBT	-60,852	-20,077	-28,043	60,335	61,316	48,416	119,359	-
YoY %	-203.09%	28.41%	-146.48%	-1.60%	26.64%	-59.44%	-	-
Horiz. %	-50.98%	-16.82%	-23.49%	50.55%	51.37%	40.56%	100.00%	-
Tax	6,700	-5,475	-17,338	-38,404	-38,004	-34,428	-36,195	-
YoY %	222.37%	68.42%	54.85%	-1.05%	-10.39%	4.88%	-	-
Horiz. %	-18.51%	15.13%	47.90%	106.10%	105.00%	95.12%	100.00%	-
NP	-54,152	-25,552	-45,381	21,931	23,312	13,988	83,164	-
YoY %	-111.93%	43.69%	-306.93%	-5.92%	66.66%	-83.18%	-	-
Horiz. %	-65.11%	-30.72%	-54.57%	26.37%	28.03%	16.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-54,727	-26,798	-47,278	19,084	20,511	11,511	80,643	-
YoY %	-104.22%	43.32%	-347.74%	-6.96%	78.19%	-85.73%	-	-
Horiz. %	-67.86%	-33.23%	-58.63%	23.66%	25.43%	14.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	63.65%	61.98%	71.11%	30.32%	-
YoY %	-	-	-	2.69%	-12.84%	134.53%	-	-
Horiz. %	-	-	-	209.93%	204.42%	234.53%	100.00%	-
Total Cost	851,122	867,241	941,170	982,122	963,224	963,142	904,869	-3.99%
YoY %	-1.86%	-7.86%	-4.17%	1.96%	0.01%	6.44%	-	-
Horiz. %	94.06%	95.84%	104.01%	108.54%	106.45%	106.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,422,946	1,781,103	1,790,783	1,839,182	1,829,502	1,810,143	1,868,222	-16.58%
YoY %	-20.11%	-0.54%	-2.63%	0.53%	1.07%	-3.11%	-	-
Horiz. %	76.17%	95.34%	95.85%	98.45%	97.93%	96.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	4,839	4,839	4,839	4,839	4,839	4,839	12,569	-47.04%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-61.50%	-	-
Horiz. %	38.50%	38.50%	38.50%	38.50%	38.50%	38.50%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	25.36%	23.60%	42.05%	15.59%	-
YoY %	0.00%	0.00%	0.00%	7.46%	-43.88%	169.72%	-	-
Horiz. %	0.00%	0.00%	0.00%	162.67%	151.38%	269.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,422,946	1,781,103	1,790,783	1,839,182	1,829,502	1,810,143	1,868,222	-16.58%
YoY %	-20.11%	-0.54%	-2.63%	0.53%	1.07%	-3.11%	-	-
Horiz. %	76.17%	95.34%	95.85%	98.45%	97.93%	96.89%	100.00%	-
NOSH	973,717	973,717	973,717	973,717	973,717	973,717	973,717	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-6.79%	-3.04%	-5.07%	2.18%	2.36%	1.43%	8.42%	-
YoY %	-123.36%	40.04%	-332.57%	-7.63%	65.03%	-83.02%	-	-
Horiz. %	-80.64%	-36.10%	-60.21%	25.89%	28.03%	16.98%	100.00%	-
ROE	-3.85%	-1.50%	-2.64%	1.04%	1.12%	0.64%	4.32%	-
YoY %	-156.67%	43.18%	-353.85%	-7.14%	75.00%	-85.19%	-	-
Horiz. %	-89.12%	-34.72%	-61.11%	24.07%	25.93%	14.81%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	82.33	86.95	92.54	103.73	101.92	100.94	102.07	-13.33%
YoY %	-5.31%	-6.04%	-10.79%	1.78%	0.97%	-1.11%	-	-
Horiz. %	80.66%	85.19%	90.66%	101.63%	99.85%	98.89%	100.00%	-
EPS	-5.65	-2.77	-4.88	1.97	2.12	1.19	8.33	-
YoY %	-103.97%	43.24%	-347.72%	-7.08%	78.15%	-85.71%	-	-
Horiz. %	-67.83%	-33.25%	-58.58%	23.65%	25.45%	14.29%	100.00%	-
DPS	0.50	0.50	0.50	0.50	0.50	0.50	1.30	-47.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-61.54%	-	-
Horiz. %	38.46%	38.46%	38.46%	38.46%	38.46%	38.46%	100.00%	-
NAPS	1.47	1.84	1.85	1.90	1.89	1.87	1.93	-16.58%
YoY %	-20.11%	-0.54%	-2.63%	0.53%	1.07%	-3.11%	-	-
Horiz. %	76.17%	95.34%	95.85%	98.45%	97.93%	96.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 973,717
RPS	81.85	86.44	92.00	103.12	101.32	100.35	101.47	-13.33%
YoY %	-5.31%	-6.04%	-10.78%	1.78%	0.97%	-1.10%	-	-
Horiz. %	80.66%	85.19%	90.67%	101.63%	99.85%	98.90%	100.00%	-
EPS	-5.62	-2.75	-4.86	1.96	2.11	1.18	8.28	-
YoY %	-104.36%	43.42%	-347.96%	-7.11%	78.81%	-85.75%	-	-
Horiz. %	-67.87%	-33.21%	-58.70%	23.67%	25.48%	14.25%	100.00%	-
DPS	0.50	0.50	0.50	0.50	0.50	0.50	1.29	-46.80%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-61.24%	-	-
Horiz. %	38.76%	38.76%	38.76%	38.76%	38.76%	38.76%	100.00%	-
NAPS	1.4614	1.8292	1.8391	1.8888	1.8789	1.859	1.9187	-16.58%
YoY %	-20.11%	-0.54%	-2.63%	0.53%	1.07%	-3.11%	-	-
Horiz. %	76.17%	95.34%	95.85%	98.44%	97.93%	96.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.66	0.67	0.85	1.08	1.08	1.18	1.23	-
P/RPS	0.80	0.77	0.92	1.04	1.06	1.17	1.21	-24.08%
YoY %	3.90%	-16.30%	-11.54%	-1.89%	-9.40%	-3.31%	-	-
Horiz. %	66.12%	63.64%	76.03%	85.95%	87.60%	96.69%	100.00%	-
P/EPS	-11.67	-24.20	-17.40	54.78	50.97	99.23	14.76	-
YoY %	51.78%	-39.08%	-131.76%	7.47%	-48.63%	572.29%	-	-
Horiz. %	-79.07%	-163.96%	-117.89%	371.14%	345.33%	672.29%	100.00%	-
EY	-8.57	-4.13	-5.75	1.83	1.96	1.01	6.77	-
YoY %	-107.51%	28.17%	-414.21%	-6.63%	94.06%	-85.08%	-	-
Horiz. %	-126.59%	-61.00%	-84.93%	27.03%	28.95%	14.92%	100.00%	-
DY	0.76	0.75	0.59	0.46	0.46	0.42	1.06	-19.87%
YoY %	1.33%	27.12%	28.26%	0.00%	9.52%	-60.38%	-	-
Horiz. %	71.70%	70.75%	55.66%	43.40%	43.40%	39.62%	100.00%	-
P/NAPS	0.45	0.36	0.46	0.57	0.57	0.63	0.64	-20.91%
YoY %	25.00%	-21.74%	-19.30%	0.00%	-9.52%	-1.56%	-	-
Horiz. %	70.31%	56.25%	71.88%	89.06%	89.06%	98.44%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	29/08/18	23/05/18	28/02/18	29/11/17	24/08/17	25/05/17	-
Price	0.52	0.68	0.765	1.08	1.11	1.15	1.14	-
P/RPS	0.63	0.78	0.83	1.04	1.09	1.14	1.12	-31.83%
YoY %	-19.23%	-6.02%	-20.19%	-4.59%	-4.39%	1.79%	-	-
Horiz. %	56.25%	69.64%	74.11%	92.86%	97.32%	101.79%	100.00%	-
P/EPS	-9.20	-24.56	-15.66	54.78	52.39	96.71	13.68	-
YoY %	62.54%	-56.83%	-128.59%	4.56%	-45.83%	606.94%	-	-
Horiz. %	-67.25%	-179.53%	-114.47%	400.44%	382.97%	706.94%	100.00%	-
EY	-10.87	-4.07	-6.38	1.83	1.91	1.03	7.31	-
YoY %	-167.08%	36.21%	-448.63%	-4.19%	85.44%	-85.91%	-	-
Horiz. %	-148.70%	-55.68%	-87.28%	25.03%	26.13%	14.09%	100.00%	-
DY	0.96	0.74	0.65	0.46	0.45	0.43	1.14	-10.81%
YoY %	29.73%	13.85%	41.30%	2.22%	4.65%	-62.28%	-	-
Horiz. %	84.21%	64.91%	57.02%	40.35%	39.47%	37.72%	100.00%	-
P/NAPS	0.35	0.37	0.41	0.57	0.59	0.61	0.59	-29.37%
YoY %	-5.41%	-9.76%	-28.07%	-3.39%	-3.28%	3.39%	-	-
Horiz. %	59.32%	62.71%	69.49%	96.61%	100.00%	103.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos