[JTIASA] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 207.87%
YoY- 91.62%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 581,458 469,789 385,235 372,581 419,431 387,933 499,821 2.55%
PBT 159,916 113,681 111,022 55,574 23,106 -76,099 64,173 16.42%
Tax -44,673 -30,370 -35,449 -16,044 -14,321 17,430 -18,627 15.68%
NP 115,243 83,311 75,573 39,530 8,785 -58,669 45,546 16.72%
-
NP to SH 115,056 83,390 75,644 39,477 8,500 -59,185 44,308 17.23%
-
Tax Rate 27.94% 26.72% 31.93% 28.87% 61.98% - 29.03% -
Total Cost 466,215 386,478 309,662 333,051 410,646 446,602 454,275 0.43%
-
Net Worth 1,510,065 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 -3.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 24,199 14,519 - - - - - -
Div Payout % 21.03% 17.41% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,510,065 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 -3.23%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.82% 17.73% 19.62% 10.61% 2.09% -15.12% 9.11% -
ROE 7.62% 6.29% 6.25% 3.43% 0.70% -4.40% 2.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 60.07 48.53 39.80 38.49 43.33 40.08 51.63 2.55%
EPS 11.89 8.61 7.81 4.08 0.88 -6.11 4.58 17.22%
DPS 2.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.25 1.19 1.25 1.39 1.90 -3.23%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 60.07 48.53 39.80 38.49 43.33 40.07 51.63 2.55%
EPS 11.89 8.61 7.81 4.08 0.88 -6.11 4.58 17.22%
DPS 2.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5599 1.3699 1.2499 1.1899 1.2499 1.3899 1.8999 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.91 0.64 0.62 0.90 1.04 0.47 1.08 -
P/RPS 1.51 1.32 1.56 2.34 2.40 1.17 2.09 -5.27%
P/EPS 7.66 7.43 7.93 22.07 118.44 -7.69 23.59 -17.08%
EY 13.06 13.46 12.60 4.53 0.84 -13.01 4.24 20.61%
DY 2.75 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.50 0.76 0.83 0.34 0.57 0.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 21/02/22 26/02/21 26/02/20 27/02/19 28/02/18 -
Price 1.20 0.655 0.785 0.78 0.725 0.58 1.08 -
P/RPS 2.00 1.35 1.97 2.03 1.67 1.45 2.09 -0.73%
P/EPS 10.10 7.60 10.05 19.13 82.56 -9.49 23.59 -13.17%
EY 9.91 13.15 9.95 5.23 1.21 -10.54 4.24 15.19%
DY 2.08 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.48 0.63 0.66 0.58 0.42 0.57 5.13%

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