[JTIASA] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -40.06%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Revenue 1,095,920 1,100,418 1,034,836 1,121,124 996,508 999,036 755,488 7.46%
PBT 135,722 56,916 111,396 40,734 237,070 265,178 142,462 -0.93%
Tax -31,004 -17,816 -31,536 -4,878 -47,296 -68,018 -36,708 -3.21%
NP 104,718 39,100 79,860 35,856 189,774 197,160 105,754 -0.19%
-
NP to SH 101,726 37,104 77,886 34,850 187,768 194,154 105,068 -0.62%
-
Tax Rate 22.84% 31.30% 28.31% 11.98% 19.95% 25.65% 25.77% -
Total Cost 991,202 1,061,318 954,976 1,085,268 806,734 801,876 649,734 8.51%
-
Net Worth 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 1,150,515 9.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Net Worth 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 1,150,515 9.17%
NOSH 968,819 966,250 968,731 968,055 968,875 266,988 266,941 28.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
NP Margin 9.56% 3.55% 7.72% 3.20% 19.04% 19.74% 14.00% -
ROE 5.61% 2.12% 4.47% 2.05% 0.00% 14.51% 9.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 113.12 113.89 106.82 115.81 102.85 374.19 283.02 -16.25%
EPS 10.50 3.84 8.04 3.60 19.38 72.72 39.36 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.81 1.80 1.76 0.00 5.01 4.31 -14.91%
Adjusted Per Share Value based on latest NOSH - 962,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 112.55 113.01 106.28 115.14 102.34 102.60 77.59 7.45%
EPS 10.45 3.81 8.00 3.58 19.28 19.94 10.79 -0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8606 1.7961 1.7908 1.7498 0.00 1.3737 1.1816 9.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 -
Price 1.33 2.02 2.04 1.99 2.18 1.81 1.24 -
P/RPS 1.18 1.77 1.91 1.72 2.12 0.48 0.44 21.02%
P/EPS 12.67 52.60 25.37 55.28 11.25 2.49 3.15 30.89%
EY 7.89 1.90 3.94 1.81 8.89 40.18 31.74 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.12 1.13 1.13 0.00 0.36 0.29 18.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 25/02/16 27/02/15 25/02/14 27/02/13 - 21/12/11 20/12/10 -
Price 1.45 1.96 2.53 1.79 0.00 2.22 1.37 -
P/RPS 1.28 1.72 2.37 1.55 0.00 0.59 0.48 20.89%
P/EPS 13.81 51.04 31.47 49.72 0.00 3.05 3.48 30.55%
EY 7.24 1.96 3.18 2.01 0.00 32.76 28.73 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 1.41 1.02 0.00 0.44 0.32 18.80%

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