[JTIASA] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 20.78%
YoY- 68.06%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 859,928 834,637 806,296 731,805 694,179 653,472 639,725 21.86%
PBT 173,423 147,606 115,374 79,945 68,606 71,567 48,676 133.81%
Tax -46,350 -42,608 -37,148 -30,571 -27,945 -37,145 -34,763 21.20%
NP 127,073 104,998 78,226 49,374 40,661 34,422 13,913 338.71%
-
NP to SH 125,918 103,680 77,032 48,385 40,062 34,069 13,735 339.81%
-
Tax Rate 26.73% 28.87% 32.20% 38.24% 40.73% 51.90% 71.42% -
Total Cost 732,855 729,639 728,070 682,431 653,518 619,050 625,812 11.13%
-
Net Worth 1,022,327 762,772 762,560 931,105 907,132 897,617 735,008 24.67%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 7,629 7,622 7,622 7,622 7,622 - - -
Div Payout % 6.06% 7.35% 9.90% 15.75% 19.03% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,022,327 762,772 762,560 931,105 907,132 897,617 735,008 24.67%
NOSH 254,310 254,257 254,186 254,400 254,098 254,282 254,328 -0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.78% 12.58% 9.70% 6.75% 5.86% 5.27% 2.17% -
ROE 12.32% 13.59% 10.10% 5.20% 4.42% 3.80% 1.87% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 338.14 328.26 317.21 287.66 273.19 256.99 251.54 21.86%
EPS 49.51 40.78 30.31 19.02 15.77 13.40 5.40 339.84%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 4.02 3.00 3.00 3.66 3.57 3.53 2.89 24.68%
Adjusted Per Share Value based on latest NOSH - 254,400
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 88.83 86.22 83.29 75.60 71.71 67.51 66.09 21.85%
EPS 13.01 10.71 7.96 5.00 4.14 3.52 1.42 339.63%
DPS 0.79 0.79 0.79 0.79 0.79 0.00 0.00 -
NAPS 1.0561 0.788 0.7877 0.9619 0.9371 0.9273 0.7593 24.67%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.87 1.24 0.94 0.75 0.82 0.69 0.82 -
P/RPS 0.55 0.38 0.30 0.26 0.30 0.27 0.33 40.70%
P/EPS 3.78 3.04 3.10 3.94 5.20 5.15 15.18 -60.52%
EY 26.48 32.89 32.24 25.36 19.23 19.42 6.59 153.39%
DY 1.60 2.42 3.19 4.00 3.66 0.00 0.00 -
P/NAPS 0.47 0.41 0.31 0.20 0.23 0.20 0.28 41.37%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 -
Price 1.67 1.47 1.15 0.81 0.76 0.71 0.74 -
P/RPS 0.49 0.45 0.36 0.28 0.28 0.28 0.29 41.99%
P/EPS 3.37 3.60 3.79 4.26 4.82 5.30 13.70 -60.84%
EY 29.65 27.74 26.35 23.48 20.75 18.87 7.30 155.22%
DY 1.80 2.04 2.61 3.70 3.95 0.00 0.00 -
P/NAPS 0.42 0.49 0.38 0.22 0.21 0.20 0.26 37.79%

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