[JTIASA] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 472.26%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 498,254 499,518 377,744 346,694 444,876 372,278 398,721 4.40%
PBT 118,535 132,589 71,231 6,739 17,675 52,475 79,296 8.08%
Tax -23,648 -34,009 -18,354 -2,488 -4,415 -12,678 -22,278 1.16%
NP 94,887 98,580 52,877 4,251 13,260 39,797 57,018 10.35%
-
NP to SH 93,884 97,077 52,534 3,920 13,047 39,521 56,245 10.41%
-
Tax Rate 19.95% 25.65% 25.77% 36.92% 24.98% 24.16% 28.09% -
Total Cost 403,367 400,938 324,867 342,443 431,616 332,481 341,703 3.26%
-
Net Worth 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 963,691 -
Dividend
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 963,691 -
NOSH 968,875 266,988 266,941 266,666 266,809 266,899 254,272 29.53%
Ratio Analysis
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 19.04% 19.74% 14.00% 1.23% 2.98% 10.69% 14.30% -
ROE 0.00% 7.26% 4.57% 0.36% 1.21% 4.94% 5.84% -
Per Share
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 51.43 187.09 141.51 130.01 166.74 139.48 156.81 -19.39%
EPS 9.69 36.36 19.68 1.47 4.89 14.80 22.12 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 5.01 4.31 4.03 4.04 3.00 3.79 -
Adjusted Per Share Value based on latest NOSH - 267,355
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 51.17 51.30 38.79 35.61 45.69 38.23 40.95 4.40%
EPS 9.64 9.97 5.40 0.40 1.34 4.06 5.78 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.3737 1.1816 1.1037 1.107 0.8223 0.9897 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.18 1.81 1.24 0.78 0.66 1.14 0.94 -
P/RPS 4.24 0.97 0.88 0.60 0.40 0.82 0.60 45.96%
P/EPS 22.50 4.98 6.30 53.06 13.50 7.70 4.25 38.03%
EY 4.44 20.09 15.87 1.88 7.41 12.99 23.53 -27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.29 0.19 0.16 0.38 0.25 -
Price Multiplier on Announcement Date
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date - 21/12/11 20/12/10 17/12/09 22/12/08 27/12/07 28/12/06 -
Price 0.00 2.22 1.37 0.83 0.61 1.14 1.15 -
P/RPS 0.00 1.19 0.97 0.64 0.37 0.82 0.73 -
P/EPS 0.00 6.11 6.96 56.46 12.47 7.70 5.20 -
EY 0.00 16.38 14.36 1.77 8.02 12.99 19.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.32 0.21 0.15 0.38 0.30 -

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