[JTIASA] YoY 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- 372.26%
YoY- -39.37%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 252,089 239,525 192,215 180,416 238,726 198,418 206,564 3.92%
PBT 65,492 57,292 41,134 4,593 7,736 28,086 46,584 6.81%
Tax -8,489 -15,254 -10,944 -1,133 -2,033 -7,357 -12,637 -7.40%
NP 57,003 42,038 30,190 3,460 5,703 20,729 33,947 10.54%
-
NP to SH 56,772 41,158 30,077 3,235 5,336 20,544 33,756 10.57%
-
Tax Rate 12.96% 26.63% 26.61% 24.67% 26.28% 26.19% 27.13% -
Total Cost 195,086 197,487 162,025 176,956 233,023 177,689 172,617 2.39%
-
Net Worth 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 963,367 -
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 1,337,234 1,150,238 1,077,442 1,077,871 801,042 963,367 -
NOSH 968,805 266,913 266,876 267,355 266,800 267,014 254,186 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 22.61% 17.55% 15.71% 1.92% 2.39% 10.45% 16.43% -
ROE 0.00% 3.08% 2.61% 0.30% 0.50% 2.56% 3.50% -
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 26.02 89.74 72.02 67.48 89.48 74.31 81.26 -19.77%
EPS 5.86 15.42 11.27 1.21 2.00 7.69 13.28 -14.63%
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 25.89 24.60 19.74 18.53 24.52 20.38 21.21 3.93%
EPS 5.83 4.23 3.09 0.33 0.55 2.11 3.47 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.3733 1.1813 1.1065 1.107 0.8227 0.9894 -
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 8.38 2.02 1.72 1.16 0.74 1.53 1.16 46.59%
P/EPS 37.20 11.74 11.00 64.46 33.00 14.82 7.08 37.83%
EY 2.69 8.52 9.09 1.55 3.03 6.75 14.13 -27.44%
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 2.47 1.90 1.23 0.68 1.53 1.42 -
P/EPS 0.00 14.40 12.16 68.60 30.50 14.82 8.66 -
EY 0.00 6.95 8.23 1.46 3.28 6.75 11.55 -
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