[JTIASA] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 5.38%
YoY- 174.16%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 775,866 999,642 945,796 1,095,920 1,100,418 1,034,836 1,121,124 -5.94%
PBT -152,198 128,346 104,508 135,722 56,916 111,396 40,734 -
Tax 34,860 -37,254 -29,302 -31,004 -17,816 -31,536 -4,878 -
NP -117,338 91,092 75,206 104,718 39,100 79,860 35,856 -
-
NP to SH -118,370 88,616 73,470 101,726 37,104 77,886 34,850 -
-
Tax Rate - 29.03% 28.04% 22.84% 31.30% 28.31% 11.98% -
Total Cost 893,204 908,550 870,590 991,202 1,061,318 954,976 1,085,268 -3.19%
-
Net Worth 1,345,507 1,839,182 1,839,184 1,811,691 1,748,912 1,743,716 1,703,777 -3.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,345,507 1,839,182 1,839,184 1,811,691 1,748,912 1,743,716 1,703,777 -3.85%
NOSH 973,717 973,717 973,718 968,819 966,250 968,731 968,055 0.09%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -15.12% 9.11% 7.95% 9.56% 3.55% 7.72% 3.20% -
ROE -8.80% 4.82% 3.99% 5.61% 2.12% 4.47% 2.05% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 80.15 103.27 97.71 113.12 113.89 106.82 115.81 -5.94%
EPS -12.22 9.16 7.58 10.50 3.84 8.04 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.90 1.90 1.87 1.81 1.80 1.76 -3.85%
Adjusted Per Share Value based on latest NOSH - 952,137
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 80.15 103.27 97.70 113.21 113.68 106.90 115.81 -5.94%
EPS -12.23 9.15 7.59 10.51 3.83 8.05 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3899 1.8999 1.8999 1.8715 1.8067 1.8013 1.76 -3.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.47 1.08 1.34 1.33 2.02 2.04 1.99 -
P/RPS 0.59 1.05 1.37 1.18 1.77 1.91 1.72 -16.32%
P/EPS -3.84 11.80 17.65 12.67 52.60 25.37 55.28 -
EY -26.02 8.48 5.66 7.89 1.90 3.94 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.57 0.71 0.71 1.12 1.13 1.13 -18.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 25/02/16 27/02/15 25/02/14 27/02/13 -
Price 0.58 1.08 1.32 1.45 1.96 2.53 1.79 -
P/RPS 0.72 1.05 1.35 1.28 1.72 2.37 1.55 -11.99%
P/EPS -4.74 11.80 17.39 13.81 51.04 31.47 49.72 -
EY -21.08 8.48 5.75 7.24 1.96 3.18 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.69 0.78 1.08 1.41 1.02 -13.74%

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