[JTIASA] YoY 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- -80.13%
YoY- -94.91%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Revenue 300,336 288,345 271,950 286,222 252,089 239,525 192,215 9.01%
PBT 35,259 -4,022 29,689 2,219 65,492 57,292 41,134 -2.93%
Tax -7,568 -250 -9,233 953 -8,489 -15,254 -10,944 -6.88%
NP 27,691 -4,272 20,456 3,172 57,003 42,038 30,190 -1.65%
-
NP to SH 26,279 -4,976 19,840 2,888 56,772 41,158 30,077 -2.57%
-
Tax Rate 21.46% - 31.10% -42.95% 12.96% 26.63% 26.61% -
Total Cost 272,645 292,617 251,494 283,050 195,086 197,487 162,025 10.59%
-
Net Worth 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 8.81%
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 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 8.81%
NOSH 952,137 975,686 967,804 962,666 968,805 266,913 266,876 27.89%
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 9.22% -1.48% 7.52% 1.11% 22.61% 17.55% 15.71% -
ROE 1.48% -0.28% 1.14% 0.17% 0.00% 3.08% 2.61% -
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 31.54 29.55 28.10 29.73 26.02 89.74 72.02 -14.76%
EPS 2.76 -0.51 2.05 0.30 5.86 15.42 11.27 -23.82%
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 31.03 29.79 28.09 29.57 26.04 24.74 19.86 9.01%
EPS 2.71 -0.51 2.05 0.30 5.86 4.25 3.11 -2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8393 1.8243 1.7996 1.7502 0.00 1.3814 1.1882 8.81%
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 4.22 6.84 7.26 6.69 8.38 2.02 1.72 18.95%
P/EPS 48.19 -396.08 99.51 663.33 37.20 11.74 11.00 33.07%
EY 2.08 -0.25 1.00 0.15 2.69 8.52 9.09 -24.81%
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 4.60 6.63 9.00 6.02 0.00 2.47 1.90 18.65%
P/EPS 52.54 -384.31 123.41 596.67 0.00 14.40 12.16 32.71%
EY 1.90 -0.26 0.81 0.17 0.00 6.95 8.23 -24.68%
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