[JERASIA] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 32.26%
YoY- 290.23%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 329,588 326,972 316,614 306,577 297,900 291,644 282,317 10.84%
PBT 14,192 14,091 12,343 11,794 9,445 8,204 6,083 75.63%
Tax -4,442 -4,363 -3,903 -3,365 -3,072 -2,957 -2,277 55.93%
NP 9,750 9,728 8,440 8,429 6,373 5,247 3,806 86.90%
-
NP to SH 9,750 9,728 8,440 8,429 6,373 5,247 3,806 86.90%
-
Tax Rate 31.30% 30.96% 31.62% 28.53% 32.53% 36.04% 37.43% -
Total Cost 319,838 317,244 308,174 298,148 291,527 286,397 278,511 9.63%
-
Net Worth 118,146 118,146 114,043 113,103 110,934 109,227 106,762 6.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 821 821 821 821 - - -
Div Payout % - 8.45% 9.74% 9.75% 12.89% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 118,146 118,146 114,043 113,103 110,934 109,227 106,762 6.96%
NOSH 82,046 82,046 82,046 81,959 82,173 82,126 82,124 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.96% 2.98% 2.67% 2.75% 2.14% 1.80% 1.35% -
ROE 8.25% 8.23% 7.40% 7.45% 5.74% 4.80% 3.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 401.71 398.52 385.90 374.06 362.52 355.12 343.77 10.91%
EPS 11.88 11.86 10.29 10.28 7.76 6.39 4.63 87.10%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.38 1.35 1.33 1.30 7.03%
Adjusted Per Share Value based on latest NOSH - 81,959
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 401.71 398.52 385.90 373.66 363.09 355.46 344.10 10.83%
EPS 11.88 11.86 10.29 10.27 7.77 6.40 4.64 86.83%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.3785 1.3521 1.3313 1.3013 6.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.56 0.44 0.44 0.30 0.29 0.33 0.29 -
P/RPS 0.14 0.11 0.11 0.08 0.08 0.09 0.08 45.07%
P/EPS 4.71 3.71 4.28 2.92 3.74 5.17 6.26 -17.23%
EY 21.22 26.95 23.38 34.28 26.74 19.36 15.98 20.75%
DY 0.00 2.27 2.27 3.33 3.45 0.00 0.00 -
P/NAPS 0.39 0.31 0.32 0.22 0.21 0.25 0.22 46.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 25/08/11 30/05/11 -
Price 0.50 0.49 0.48 0.40 0.39 0.31 0.28 -
P/RPS 0.12 0.12 0.12 0.11 0.11 0.09 0.08 30.94%
P/EPS 4.21 4.13 4.67 3.89 5.03 4.85 6.04 -21.33%
EY 23.77 24.20 21.43 25.71 19.89 20.61 16.55 27.21%
DY 0.00 2.04 2.08 2.50 2.56 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.29 0.29 0.23 0.22 36.16%

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