[JTIASA] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 103.86%
YoY- 123.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Revenue 472,898 547,960 550,209 517,418 560,562 498,254 499,518 -1.05%
PBT 52,254 67,861 28,458 55,698 20,367 118,535 132,589 -16.47%
Tax -14,651 -15,502 -8,908 -15,768 -2,439 -23,648 -34,009 -15.02%
NP 37,603 52,359 19,550 39,930 17,928 94,887 98,580 -16.99%
-
NP to SH 36,735 50,863 18,552 38,943 17,425 93,884 97,077 -17.12%
-
Tax Rate 28.04% 22.84% 31.30% 28.31% 11.98% 19.95% 25.65% -
Total Cost 435,295 495,601 530,659 477,488 542,634 403,367 400,938 1.60%
-
Net Worth 1,839,184 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 6.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Net Worth 1,839,184 1,811,691 1,748,912 1,743,716 1,703,777 0 1,337,612 6.34%
NOSH 973,718 968,819 966,250 968,731 968,055 968,875 266,988 28.42%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
NP Margin 7.95% 9.56% 3.55% 7.72% 3.20% 19.04% 19.74% -
ROE 2.00% 2.81% 1.06% 2.23% 1.02% 0.00% 7.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 48.85 56.56 56.94 53.41 57.91 51.43 187.09 -22.86%
EPS 3.79 5.25 1.92 4.02 1.80 9.69 36.36 -35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.87 1.81 1.80 1.76 0.00 5.01 -17.09%
Adjusted Per Share Value based on latest NOSH - 967,804
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 48.85 56.61 56.84 53.45 57.91 51.47 51.60 -1.05%
EPS 3.79 5.25 1.92 4.02 1.80 9.70 10.03 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8999 1.8715 1.8067 1.8013 1.76 0.00 1.3818 6.34%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 -
Price 1.34 1.33 2.02 2.04 1.99 2.18 1.81 -
P/RPS 2.74 2.35 3.55 3.82 3.44 4.24 0.97 22.23%
P/EPS 35.31 25.33 105.21 50.75 110.56 22.50 4.98 46.03%
EY 2.83 3.95 0.95 1.97 0.90 4.44 20.09 -31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 1.12 1.13 1.13 0.00 0.36 14.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 23/02/17 25/02/16 27/02/15 25/02/14 27/02/13 - 21/12/11 -
Price 1.32 1.45 1.96 2.53 1.79 0.00 2.22 -
P/RPS 2.70 2.56 3.44 4.74 3.09 0.00 1.19 17.16%
P/EPS 34.78 27.62 102.08 62.94 99.44 0.00 6.11 39.96%
EY 2.87 3.62 0.98 1.59 1.01 0.00 16.38 -28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 1.08 1.41 1.02 0.00 0.44 9.08%

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