[JTIASA] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 19.87%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Revenue 547,960 550,209 517,418 560,562 498,254 499,518 377,744 7.46%
PBT 67,861 28,458 55,698 20,367 118,535 132,589 71,231 -0.93%
Tax -15,502 -8,908 -15,768 -2,439 -23,648 -34,009 -18,354 -3.21%
NP 52,359 19,550 39,930 17,928 94,887 98,580 52,877 -0.19%
-
NP to SH 50,863 18,552 38,943 17,425 93,884 97,077 52,534 -0.62%
-
Tax Rate 22.84% 31.30% 28.31% 11.98% 19.95% 25.65% 25.77% -
Total Cost 495,601 530,659 477,488 542,634 403,367 400,938 324,867 8.51%
-
Net Worth 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 1,150,515 9.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Net Worth 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 1,150,515 9.17%
NOSH 968,819 966,250 968,731 968,055 968,875 266,988 266,941 28.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
NP Margin 9.56% 3.55% 7.72% 3.20% 19.04% 19.74% 14.00% -
ROE 2.81% 1.06% 2.23% 1.02% 0.00% 7.26% 4.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 56.56 56.94 53.41 57.91 51.43 187.09 141.51 -16.25%
EPS 5.25 1.92 4.02 1.80 9.69 36.36 19.68 -22.55%
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 5.01 4.31 -14.91%
Adjusted Per Share Value based on latest NOSH - 962,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 56.61 56.84 53.45 57.91 51.47 51.60 39.02 7.46%
EPS 5.25 1.92 4.02 1.80 9.70 10.03 5.43 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8715 1.8067 1.8013 1.76 0.00 1.3818 1.1885 9.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 -
Price 1.33 2.02 2.04 1.99 2.18 1.81 1.24 -
P/RPS 2.35 3.55 3.82 3.44 4.24 0.97 0.88 20.92%
P/EPS 25.33 105.21 50.75 110.56 22.50 4.98 6.30 30.88%
EY 3.95 0.95 1.97 0.90 4.44 20.09 15.87 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.12 1.13 1.13 0.00 0.36 0.29 18.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 25/02/16 27/02/15 25/02/14 27/02/13 - 21/12/11 20/12/10 -
Price 1.45 1.96 2.53 1.79 0.00 2.22 1.37 -
P/RPS 2.56 3.44 4.74 3.09 0.00 1.19 0.97 20.64%
P/EPS 27.62 102.08 62.94 99.44 0.00 6.11 6.96 30.55%
EY 3.62 0.98 1.59 1.01 0.00 16.38 14.36 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 1.41 1.02 0.00 0.44 0.32 18.80%

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