[JTIASA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -33.1%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Revenue 1,036,498 1,057,800 1,017,133 1,062,534 1,012,038 741,840 818,222 3.35%
PBT 80,357 49,346 94,584 31,590 190,114 33,462 25,745 17.21%
Tax -19,937 -21,016 -29,518 -7,306 -41,529 -9,446 -7,628 14.34%
NP 60,420 28,330 65,065 24,284 148,585 24,016 18,117 18.30%
-
NP to SH 57,508 25,581 62,814 23,316 146,706 23,454 17,598 17.96%
-
Tax Rate 24.81% 42.59% 31.21% 23.13% 21.84% 28.23% 29.63% -
Total Cost 976,078 1,029,469 952,068 1,038,250 863,453 717,824 800,105 2.81%
-
Net Worth 1,808,407 1,753,871 1,741,268 1,709,840 0 1,089,093 1,074,088 7.53%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Net Worth 1,808,407 1,753,871 1,741,268 1,709,840 0 1,089,093 1,074,088 7.53%
NOSH 967,062 968,989 967,371 971,500 969,427 266,934 267,186 19.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
NP Margin 5.83% 2.68% 6.40% 2.29% 14.68% 3.24% 2.21% -
ROE 3.18% 1.46% 3.61% 1.36% 0.00% 2.15% 1.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
RPS 107.18 109.17 105.14 109.37 104.40 277.91 306.24 -13.62%
EPS 5.95 2.64 6.49 2.40 15.13 8.79 6.59 -1.41%
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 4.08 4.02 -10.12%
Adjusted Per Share Value based on latest NOSH - 620,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
RPS 106.45 108.64 104.46 109.12 103.94 76.19 84.03 3.35%
EPS 5.91 2.63 6.45 2.39 15.07 2.41 1.81 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8572 1.8012 1.7883 1.756 0.00 1.1185 1.1031 7.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 29/01/10 30/01/09 -
Price 1.50 1.66 2.76 1.79 2.66 0.89 0.54 -
P/RPS 1.40 1.52 2.62 1.64 2.55 0.32 0.18 33.13%
P/EPS 25.22 62.88 42.51 74.58 17.58 10.13 8.20 16.97%
EY 3.96 1.59 2.35 1.34 5.69 9.87 12.20 -14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 1.53 1.02 0.00 0.22 0.13 28.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Date 26/05/16 27/05/15 21/05/14 22/05/13 - 24/03/10 25/03/09 -
Price 1.26 1.52 2.69 2.19 0.00 1.04 0.54 -
P/RPS 1.18 1.39 2.56 2.00 0.00 0.37 0.18 29.99%
P/EPS 21.19 57.58 41.43 91.25 0.00 11.84 8.20 14.16%
EY 4.72 1.74 2.41 1.10 0.00 8.45 12.20 -12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 1.49 1.24 0.00 0.25 0.13 25.70%

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