[JTIASA] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -11.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Revenue 1,094,871 1,058,091 1,024,961 989,950 975,340 997,772 914,348 21.69%
PBT 119,599 151,223 178,216 196,607 225,599 251,125 229,422 -50.82%
Tax -29,167 -29,929 -28,631 -35,396 -43,056 -57,659 -62,443 -56.36%
NP 90,432 121,294 149,585 161,211 182,543 193,466 166,979 -48.73%
-
NP to SH 89,573 120,553 148,590 159,593 180,557 190,960 164,163 -48.31%
-
Tax Rate 24.39% 19.79% 16.07% 18.00% 19.09% 22.96% 27.22% -
Total Cost 1,004,439 936,797 875,376 828,739 792,797 804,306 747,369 38.00%
-
Net Worth 1,721,368 1,402,718 1,406,343 0 1,369,484 0 1,337,234 31.67%
Dividend
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Div 140 140 - - - - - -
Div Payout % 0.16% 0.12% - - - - - -
Equity
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Net Worth 1,721,368 1,402,718 1,406,343 0 1,369,484 0 1,337,234 31.67%
NOSH 956,315 280,543 266,858 966,886 266,956 968,805 266,913 301.66%
Ratio Analysis
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
NP Margin 8.26% 11.46% 14.59% 16.28% 18.72% 19.39% 18.26% -
ROE 5.20% 8.59% 10.57% 0.00% 13.18% 0.00% 12.28% -
Per Share
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
RPS 114.49 377.16 384.08 102.39 365.36 102.99 342.56 -69.70%
EPS 9.37 42.97 55.68 16.51 67.64 19.71 61.50 -87.12%
DPS 0.01 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 5.00 5.27 0.00 5.13 0.00 5.01 -67.21%
Adjusted Per Share Value based on latest NOSH - 966,886
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
RPS 113.10 109.30 105.88 102.26 100.75 103.07 94.45 21.69%
EPS 9.25 12.45 15.35 16.49 18.65 19.73 16.96 -48.34%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7782 1.449 1.4528 0.00 1.4147 0.00 1.3814 31.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Date 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 -
Price 2.40 2.91 3.15 2.66 2.30 2.18 1.81 -
P/RPS 2.10 0.77 0.82 2.60 0.63 2.12 0.53 348.21%
P/EPS 25.62 6.77 5.66 16.12 3.40 11.06 2.94 957.86%
EY 3.90 14.77 17.68 6.21 29.41 9.04 33.98 -90.54%
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.58 0.60 0.00 0.45 0.00 0.36 315.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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