[JTIASA] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 337.13%
YoY- -27.99%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 777,052 765,253 746,002 743,126 702,231 760,541 800,413 -1.95%
PBT 106,226 69,685 41,734 25,515 8,791 11,934 19,726 206.28%
Tax -30,318 -20,507 -14,454 -7,346 -4,055 -4,955 -5,981 194.21%
NP 75,908 49,178 27,280 18,169 4,736 6,979 13,745 211.46%
-
NP to SH 75,191 48,349 26,575 17,529 4,010 6,111 13,137 218.95%
-
Tax Rate 28.54% 29.43% 34.63% 28.79% 46.13% 41.52% 30.32% -
Total Cost 701,144 716,075 718,722 724,957 697,495 753,562 786,668 -7.36%
-
Net Worth 1,150,238 1,126,955 1,101,609 1,089,407 1,077,442 1,064,384 1,246,200 -5.18%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 53 53 53 - - - - -
Div Payout % 0.07% 0.11% 0.20% - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,150,238 1,126,955 1,101,609 1,089,407 1,077,442 1,064,384 1,246,200 -5.18%
NOSH 266,876 267,051 267,380 267,011 267,355 263,461 310,000 -9.47%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.77% 6.43% 3.66% 2.44% 0.67% 0.92% 1.72% -
ROE 6.54% 4.29% 2.41% 1.61% 0.37% 0.57% 1.05% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 291.17 286.56 279.00 278.31 262.66 288.67 258.20 8.31%
EPS 28.17 18.10 9.94 6.56 1.50 2.32 4.24 252.19%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 4.31 4.22 4.12 4.08 4.03 4.04 4.02 4.73%
Adjusted Per Share Value based on latest NOSH - 267,011
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 80.27 79.05 77.06 76.77 72.54 78.57 82.68 -1.94%
EPS 7.77 4.99 2.75 1.81 0.41 0.63 1.36 218.57%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.1882 1.1642 1.138 1.1254 1.113 1.0995 1.2874 -5.19%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.24 1.13 1.17 0.89 0.78 0.57 0.61 -
P/RPS 0.43 0.39 0.42 0.32 0.30 0.20 0.24 47.35%
P/EPS 4.40 6.24 11.77 13.56 52.00 24.57 14.39 -54.51%
EY 22.72 16.02 8.49 7.38 1.92 4.07 6.95 119.79%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.22 0.19 0.14 0.15 55.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 28/09/10 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 -
Price 1.37 1.23 1.10 1.04 0.83 0.78 0.77 -
P/RPS 0.47 0.43 0.39 0.37 0.32 0.27 0.30 34.78%
P/EPS 4.86 6.79 11.07 15.84 55.34 33.63 18.17 -58.38%
EY 20.57 14.72 9.04 6.31 1.81 2.97 5.50 140.36%
DY 0.01 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.27 0.25 0.21 0.19 0.19 41.42%

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