[JTIASA] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 228.71%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Revenue 985,340 990,496 1,047,456 981,872 1,097,364 984,660 1,039,972 -1.03%
PBT 117,404 130,408 129,916 104,032 72,592 212,172 301,192 -16.65%
Tax -36,908 -31,736 -34,632 -26,132 -13,568 -60,636 -75,028 -12.81%
NP 80,496 98,672 95,284 77,900 59,024 151,536 226,164 -18.10%
-
NP to SH 79,200 96,536 94,108 76,412 58,144 148,444 223,676 -18.18%
-
Tax Rate 31.44% 24.34% 26.66% 25.12% 18.69% 28.58% 24.91% -
Total Cost 904,844 891,824 952,172 903,972 1,038,340 833,124 813,808 2.07%
-
Net Worth 1,825,463 1,793,088 1,771,786 1,726,057 1,744,319 0 1,295,163 6.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Net Worth 1,825,463 1,793,088 1,771,786 1,726,057 1,744,319 0 1,295,163 6.85%
NOSH 965,853 969,236 968,189 969,695 969,066 968,955 267,043 28.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
NP Margin 8.17% 9.96% 9.10% 7.93% 5.38% 15.39% 21.75% -
ROE 4.34% 5.38% 5.31% 4.43% 3.33% 0.00% 17.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
RPS 102.02 102.19 108.19 101.26 113.24 101.62 389.44 -22.81%
EPS 8.20 9.96 9.72 7.88 6.00 15.32 83.76 -36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.83 1.78 1.80 0.00 4.85 -16.65%
Adjusted Per Share Value based on latest NOSH - 969,695
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
RPS 101.19 101.72 107.57 100.84 112.70 101.12 106.80 -1.03%
EPS 8.13 9.91 9.66 7.85 5.97 15.25 22.97 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8747 1.8415 1.8196 1.7726 1.7914 0.00 1.3301 6.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/07/11 -
Price 1.32 1.28 2.13 2.08 2.40 1.67 2.08 -
P/RPS 1.29 1.25 1.97 2.05 2.12 1.64 0.53 18.76%
P/EPS 16.10 12.85 21.91 26.40 40.00 10.90 2.48 43.56%
EY 6.21 7.78 4.56 3.79 2.50 9.17 40.27 -30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 1.16 1.17 1.33 0.00 0.43 9.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Date 24/11/16 26/11/15 27/11/14 28/11/13 28/11/12 - 29/09/11 -
Price 1.43 1.24 1.96 2.45 2.06 0.00 1.67 -
P/RPS 1.40 1.21 1.81 2.42 1.82 0.00 0.43 25.63%
P/EPS 17.44 12.45 20.16 31.09 34.33 0.00 1.99 52.14%
EY 5.73 8.03 4.96 3.22 2.91 0.00 50.16 -34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 1.07 1.38 1.14 0.00 0.34 16.82%

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