[JTIASA] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -33.63%
YoY- -33.63%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
Revenue 261,864 245,468 274,341 246,165 259,993 185,529 166,278 9.18%
PBT 32,479 26,008 18,148 53,043 75,298 30,098 2,147 69.12%
Tax -8,658 -6,533 -3,392 -15,159 -18,757 -7,409 -1,356 43.13%
NP 23,821 19,475 14,756 37,884 56,541 22,689 791 93.21%
-
NP to SH 23,527 19,103 14,536 37,111 55,919 22,459 685 98.19%
-
Tax Rate 26.66% 25.12% 18.69% 28.58% 24.91% 24.62% 63.16% -
Total Cost 238,043 225,993 259,585 208,281 203,452 162,840 165,487 7.28%
-
Net Worth 1,771,786 1,726,057 1,744,319 0 1,295,163 1,126,955 1,064,384 10.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,771,786 1,726,057 1,744,319 0 1,295,163 1,126,955 1,064,384 10.35%
NOSH 968,189 969,695 969,066 968,955 267,043 267,051 263,461 28.62%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.10% 7.93% 5.38% 15.39% 21.75% 12.23% 0.48% -
ROE 1.33% 1.11% 0.83% 0.00% 4.32% 1.99% 0.06% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
RPS 27.05 25.31 28.31 25.41 97.36 69.47 63.11 -15.11%
EPS 2.43 1.97 1.50 3.83 20.94 8.41 0.26 54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.78 1.80 0.00 4.85 4.22 4.04 -14.20%
Adjusted Per Share Value based on latest NOSH - 956,469
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
RPS 26.89 25.21 28.17 25.28 26.70 19.05 17.08 9.17%
EPS 2.42 1.96 1.49 3.81 5.74 2.31 0.07 98.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8196 1.7726 1.7914 0.00 1.3301 1.1574 1.0931 10.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 -
Price 2.13 2.08 2.40 1.67 2.08 1.13 0.57 -
P/RPS 7.88 8.22 8.48 6.57 2.14 1.63 0.90 52.14%
P/EPS 87.65 105.58 160.00 43.60 9.93 13.44 219.23 -16.24%
EY 1.14 0.95 0.62 2.29 10.07 7.44 0.46 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.33 0.00 0.43 0.27 0.14 50.53%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 CAGR
Date 27/11/14 28/11/13 28/11/12 - 29/09/11 28/09/10 30/09/09 -
Price 1.96 2.45 2.06 0.00 1.67 1.23 0.78 -
P/RPS 7.25 9.68 7.28 0.00 1.72 1.77 1.24 40.71%
P/EPS 80.66 124.37 137.33 0.00 7.98 14.63 300.00 -22.43%
EY 1.24 0.80 0.73 0.00 12.54 6.84 0.33 29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.38 1.14 0.00 0.34 0.29 0.19 39.69%

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