[JTIASA] YoY Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 23.3%
YoY- 148.98%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 981,872 1,097,364 984,660 1,039,972 742,116 665,112 824,600 3.43%
PBT 104,032 72,592 212,172 301,192 120,392 8,588 39,756 20.45%
Tax -26,132 -13,568 -60,636 -75,028 -29,636 -5,424 -9,528 21.54%
NP 77,900 59,024 151,536 226,164 90,756 3,164 30,228 20.09%
-
NP to SH 76,412 58,144 148,444 223,676 89,836 2,740 30,844 19.18%
-
Tax Rate 25.12% 18.69% 28.58% 24.91% 24.62% 63.16% 23.97% -
Total Cost 903,972 1,038,340 833,124 813,808 651,360 661,948 794,372 2.53%
-
Net Worth 1,726,057 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 9.58%
Dividend
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,726,057 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 9.58%
NOSH 969,695 969,066 968,955 267,043 267,051 263,461 266,816 28.35%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 7.93% 5.38% 15.39% 21.75% 12.23% 0.48% 3.67% -
ROE 4.43% 3.33% 0.00% 17.27% 7.97% 0.26% 2.87% -
Per Share
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 101.26 113.24 101.62 389.44 277.89 252.45 309.05 -19.41%
EPS 7.88 6.00 15.32 83.76 33.64 1.04 11.56 -7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 0.00 4.85 4.22 4.04 4.03 -14.62%
Adjusted Per Share Value based on latest NOSH - 267,043
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 101.43 113.36 101.72 107.43 76.66 68.71 85.18 3.43%
EPS 7.89 6.01 15.33 23.11 9.28 0.28 3.19 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7831 1.8019 0.00 1.3379 1.1642 1.0995 1.1108 9.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.08 2.40 1.67 2.08 1.13 0.57 1.02 -
P/RPS 2.05 2.12 1.64 0.53 0.41 0.23 0.33 42.37%
P/EPS 26.40 40.00 10.90 2.48 3.36 54.81 8.82 23.62%
EY 3.79 2.50 9.17 40.27 29.77 1.82 11.33 -19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 0.00 0.43 0.27 0.14 0.25 34.78%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 28/11/13 28/11/12 - 29/09/11 28/09/10 30/09/09 22/09/08 -
Price 2.45 2.06 0.00 1.67 1.23 0.78 0.86 -
P/RPS 2.42 1.82 0.00 0.43 0.44 0.31 0.28 51.76%
P/EPS 31.09 34.33 0.00 1.99 3.66 75.00 7.44 31.86%
EY 3.22 2.91 0.00 50.16 27.35 1.33 13.44 -24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 0.00 0.34 0.29 0.19 0.21 43.93%

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