[JTIASA] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -73.06%
YoY- 114.36%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 939,578 770,470 745,162 838,862 775,866 999,642 945,796 -0.10%
PBT 227,362 222,044 111,148 46,212 -152,198 128,346 104,508 13.82%
Tax -60,740 -70,898 -32,088 -28,642 34,860 -37,254 -29,302 12.91%
NP 166,622 151,146 79,060 17,570 -117,338 91,092 75,206 14.17%
-
NP to SH 166,780 151,288 78,954 17,000 -118,370 88,616 73,470 14.63%
-
Tax Rate 26.72% 31.93% 28.87% 61.98% - 29.03% 28.04% -
Total Cost 772,956 619,324 666,102 821,292 893,204 908,550 870,590 -1.96%
-
Net Worth 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 -5.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 29,039 - - - - - - -
Div Payout % 17.41% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 -5.30%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,718 -0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 17.73% 19.62% 10.61% 2.09% -15.12% 9.11% 7.95% -
ROE 12.58% 12.50% 6.85% 1.40% -8.80% 4.82% 3.99% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 97.06 79.59 76.98 86.66 80.15 103.27 97.71 -0.11%
EPS 17.22 15.62 8.16 1.76 -12.22 9.16 7.58 14.64%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.25 1.19 1.25 1.39 1.90 1.90 -5.30%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 96.49 79.13 76.53 86.15 79.68 102.66 97.13 -0.11%
EPS 17.13 15.54 8.11 1.75 -12.16 9.10 7.55 14.62%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3619 1.2426 1.183 1.2426 1.3818 1.8888 1.8888 -5.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.64 0.62 0.90 1.04 0.47 1.08 1.34 -
P/RPS 0.66 0.78 1.17 1.20 0.59 1.05 1.37 -11.45%
P/EPS 3.71 3.97 11.03 59.22 -3.84 11.80 17.65 -22.88%
EY 26.92 25.21 9.06 1.69 -26.02 8.48 5.66 29.66%
DY 4.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.76 0.83 0.34 0.57 0.71 -6.64%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 21/02/22 26/02/21 26/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.655 0.785 0.78 0.725 0.58 1.08 1.32 -
P/RPS 0.67 0.99 1.01 0.84 0.72 1.05 1.35 -11.01%
P/EPS 3.80 5.02 9.56 41.28 -4.74 11.80 17.39 -22.38%
EY 26.30 19.91 10.46 2.42 -21.08 8.48 5.75 28.82%
DY 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.66 0.58 0.42 0.57 0.69 -5.86%

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