[JTIASA] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -52.29%
YoY- -81.57%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 731,805 694,179 653,472 639,725 647,845 649,879 629,947 10.53%
PBT 79,945 68,606 71,567 48,676 61,238 65,575 68,869 10.48%
Tax -30,571 -27,945 -37,145 -34,763 -32,255 -31,812 -18,340 40.71%
NP 49,374 40,661 34,422 13,913 28,983 33,763 50,529 -1.53%
-
NP to SH 48,385 40,062 34,069 13,735 28,791 33,763 50,529 -2.85%
-
Tax Rate 38.24% 40.73% 51.90% 71.42% 52.67% 48.51% 26.63% -
Total Cost 682,431 653,518 619,050 625,812 618,862 616,116 579,418 11.55%
-
Net Worth 931,105 907,132 897,617 735,008 731,385 723,184 720,682 18.67%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 7,622 7,622 - - - - - -
Div Payout % 15.75% 19.03% - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 931,105 907,132 897,617 735,008 731,385 723,184 720,682 18.67%
NOSH 254,400 254,098 254,282 254,328 254,838 256,448 256,470 -0.54%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.75% 5.86% 5.27% 2.17% 4.47% 5.20% 8.02% -
ROE 5.20% 4.42% 3.80% 1.87% 3.94% 4.67% 7.01% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 287.66 273.19 256.99 251.54 254.22 253.41 245.62 11.13%
EPS 19.02 15.77 13.40 5.40 11.30 13.17 19.70 -2.32%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.57 3.53 2.89 2.87 2.82 2.81 19.32%
Adjusted Per Share Value based on latest NOSH - 254,328
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 75.60 71.71 67.51 66.09 66.92 67.13 65.08 10.53%
EPS 5.00 4.14 3.52 1.42 2.97 3.49 5.22 -2.83%
DPS 0.79 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9619 0.9371 0.9273 0.7593 0.7555 0.7471 0.7445 18.68%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.75 0.82 0.69 0.82 0.76 0.92 1.05 -
P/RPS 0.26 0.30 0.27 0.33 0.30 0.36 0.43 -28.56%
P/EPS 3.94 5.20 5.15 15.18 6.73 6.99 5.33 -18.29%
EY 25.36 19.23 19.42 6.59 14.87 14.31 18.76 22.32%
DY 4.00 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.20 0.28 0.26 0.33 0.37 -33.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 24/03/05 -
Price 0.81 0.76 0.71 0.74 0.83 0.80 0.96 -
P/RPS 0.28 0.28 0.28 0.29 0.33 0.32 0.39 -19.86%
P/EPS 4.26 4.82 5.30 13.70 7.35 6.08 4.87 -8.55%
EY 23.48 20.75 18.87 7.30 13.61 16.46 20.52 9.42%
DY 3.70 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.26 0.29 0.28 0.34 -25.24%

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