[JASKITA] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
06-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.4%
YoY- -19.22%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 53,379 59,675 64,217 61,388 60,661 58,802 58,698 -6.13%
PBT 3,918 6,267 7,061 5,742 5,242 4,766 5,293 -18.15%
Tax -1,281 -1,850 -2,099 -1,985 -1,532 -1,516 -1,630 -14.82%
NP 2,637 4,417 4,962 3,757 3,710 3,250 3,663 -19.65%
-
NP to SH 2,644 4,424 4,969 3,761 3,709 3,252 3,661 -19.48%
-
Tax Rate 32.70% 29.52% 29.73% 34.57% 29.23% 31.81% 30.80% -
Total Cost 50,742 55,258 59,255 57,631 56,951 55,552 55,035 -5.26%
-
Net Worth 94,270 94,405 93,371 91,888 92,921 90,988 89,730 3.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,348 1,348 1,348 1,348 1,348 1,348 1,348 0.00%
Div Payout % 51.01% 30.48% 27.14% 35.86% 36.36% 41.47% 36.84% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 94,270 94,405 93,371 91,888 92,921 90,988 89,730 3.34%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.94% 7.40% 7.73% 6.12% 6.12% 5.53% 6.24% -
ROE 2.80% 4.69% 5.32% 4.09% 3.99% 3.57% 4.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.87 13.27 14.28 13.66 13.49 13.08 13.06 -6.16%
EPS 0.59 0.98 1.11 0.84 0.83 0.72 0.81 -19.02%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.2097 0.21 0.2077 0.2044 0.2067 0.2024 0.1996 3.34%
Adjusted Per Share Value based on latest NOSH - 449,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.82 13.22 14.22 13.59 13.43 13.02 13.00 -6.14%
EPS 0.59 0.98 1.10 0.83 0.82 0.72 0.81 -19.02%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.2088 0.2091 0.2068 0.2035 0.2058 0.2015 0.1987 3.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.145 0.17 0.17 0.16 0.21 0.17 0.185 -
P/RPS 1.22 1.28 1.19 1.17 1.56 1.30 1.42 -9.61%
P/EPS 24.65 17.27 15.38 19.12 25.45 23.50 22.72 5.58%
EY 4.06 5.79 6.50 5.23 3.93 4.26 4.40 -5.21%
DY 2.07 1.76 1.76 1.88 1.43 1.76 1.62 17.73%
P/NAPS 0.69 0.81 0.82 0.78 1.02 0.84 0.93 -18.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 19/08/15 20/05/15 06/02/15 10/11/14 19/08/14 30/05/14 -
Price 0.15 0.145 0.165 0.175 0.195 0.235 0.175 -
P/RPS 1.26 1.09 1.16 1.28 1.45 1.80 1.34 -4.01%
P/EPS 25.50 14.73 14.93 20.92 23.64 32.49 21.49 12.07%
EY 3.92 6.79 6.70 4.78 4.23 3.08 4.65 -10.75%
DY 2.00 2.07 1.82 1.71 1.54 1.28 1.71 10.99%
P/NAPS 0.72 0.69 0.79 0.86 0.94 1.16 0.88 -12.51%

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