[JTIASA] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -17.82%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Revenue 246,335 247,624 261,864 245,468 274,341 246,165 259,993 -1.03%
PBT 29,351 32,602 32,479 26,008 18,148 53,043 75,298 -16.65%
Tax -9,227 -7,934 -8,658 -6,533 -3,392 -15,159 -18,757 -12.81%
NP 20,124 24,668 23,821 19,475 14,756 37,884 56,541 -18.10%
-
NP to SH 19,800 24,134 23,527 19,103 14,536 37,111 55,919 -18.18%
-
Tax Rate 31.44% 24.34% 26.66% 25.12% 18.69% 28.58% 24.91% -
Total Cost 226,211 222,956 238,043 225,993 259,585 208,281 203,452 2.07%
-
Net Worth 1,825,463 1,793,088 1,771,786 1,726,057 1,744,319 0 1,295,163 6.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Net Worth 1,825,463 1,793,088 1,771,786 1,726,057 1,744,319 0 1,295,163 6.85%
NOSH 965,853 969,236 968,189 969,695 969,066 968,955 267,043 28.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
NP Margin 8.17% 9.96% 9.10% 7.93% 5.38% 15.39% 21.75% -
ROE 1.08% 1.35% 1.33% 1.11% 0.83% 0.00% 4.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
RPS 25.50 25.55 27.05 25.31 28.31 25.41 97.36 -22.81%
EPS 2.05 2.49 2.43 1.97 1.50 3.83 20.94 -36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.83 1.78 1.80 0.00 4.85 -16.65%
Adjusted Per Share Value based on latest NOSH - 969,695
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
RPS 25.45 25.58 27.05 25.36 28.34 25.43 26.86 -1.03%
EPS 2.05 2.49 2.43 1.97 1.50 3.83 5.78 -18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8857 1.8523 1.8303 1.7831 1.8019 0.00 1.3379 6.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/07/11 -
Price 1.32 1.28 2.13 2.08 2.40 1.67 2.08 -
P/RPS 5.18 5.01 7.88 8.22 8.48 6.57 2.14 18.63%
P/EPS 64.39 51.41 87.65 105.58 160.00 43.60 9.93 43.53%
EY 1.55 1.95 1.14 0.95 0.62 2.29 10.07 -30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 1.16 1.17 1.33 0.00 0.43 9.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 CAGR
Date 24/11/16 26/11/15 27/11/14 28/11/13 28/11/12 - 29/09/11 -
Price 1.43 1.24 1.96 2.45 2.06 0.00 1.67 -
P/RPS 5.61 4.85 7.25 9.68 7.28 0.00 1.72 25.67%
P/EPS 69.76 49.80 80.66 124.37 137.33 0.00 7.98 52.06%
EY 1.43 2.01 1.24 0.80 0.73 0.00 12.54 -34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 1.07 1.38 1.14 0.00 0.34 16.82%

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