[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
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 796,970 841,689 895,789 1,004,053 986,536 977,130 988,033 -13.33%
PBT -60,852 -20,077 -28,043 60,335 61,316 48,416 119,359 -
Tax 6,700 -5,475 -17,338 -38,404 -38,004 -34,428 -36,195 -
NP -54,152 -25,552 -45,381 21,931 23,312 13,988 83,164 -
-
NP to SH -54,727 -26,798 -47,278 19,084 20,511 11,511 80,643 -
-
Tax Rate - - - 63.65% 61.98% 71.11% 30.32% -
Total Cost 851,122 867,241 941,170 982,122 963,224 963,142 904,869 -3.99%
-
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%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,839 4,839 4,839 4,839 4,839 4,839 12,569 -47.04%
Div Payout % 0.00% 0.00% 0.00% 25.36% 23.60% 42.05% 15.59% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -6.79% -3.04% -5.07% 2.18% 2.36% 1.43% 8.42% -
ROE -3.85% -1.50% -2.64% 1.04% 1.12% 0.64% 4.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 82.33 86.95 92.54 103.73 101.92 100.94 102.07 -13.33%
EPS -5.65 -2.77 -4.88 1.97 2.12 1.19 8.33 -
DPS 0.50 0.50 0.50 0.50 0.50 0.50 1.30 -47.08%
NAPS 1.47 1.84 1.85 1.90 1.89 1.87 1.93 -16.58%
Adjusted Per Share Value based on latest NOSH - 973,717
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 81.85 86.44 92.00 103.12 101.32 100.35 101.47 -13.33%
EPS -5.62 -2.75 -4.86 1.96 2.11 1.18 8.28 -
DPS 0.50 0.50 0.50 0.50 0.50 0.50 1.29 -46.80%
NAPS 1.4614 1.8292 1.8391 1.8888 1.8789 1.859 1.9187 -16.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS -11.67 -24.20 -17.40 54.78 50.97 99.23 14.76 -
EY -8.57 -4.13 -5.75 1.83 1.96 1.01 6.77 -
DY 0.76 0.75 0.59 0.46 0.46 0.42 1.06 -19.87%
P/NAPS 0.45 0.36 0.46 0.57 0.57 0.63 0.64 -20.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS -9.20 -24.56 -15.66 54.78 52.39 96.71 13.68 -
EY -10.87 -4.07 -6.38 1.83 1.91 1.03 7.31 -
DY 0.96 0.74 0.65 0.46 0.45 0.43 1.14 -10.81%
P/NAPS 0.35 0.37 0.41 0.57 0.59 0.61 0.59 -29.37%

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