[JTIASA] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 36.49%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 859,928 694,179 649,879 488,827 578,396 440,296 621,471 5.55%
PBT 173,423 68,606 65,575 47,588 65,024 -108,203 -19,155 -
Tax -46,350 -27,945 -31,812 -2,580 -6,453 25,916 32,329 -
NP 127,073 40,661 33,763 45,008 58,571 -82,287 13,174 45.87%
-
NP to SH 125,918 40,062 33,763 45,008 58,571 -106,715 -39,100 -
-
Tax Rate 26.73% 40.73% 48.51% 5.42% 9.92% - - -
Total Cost 732,855 653,518 616,116 443,819 519,825 522,583 608,297 3.15%
-
Net Worth 1,022,327 907,132 723,184 518,120 525,020 672,015 815,073 3.84%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 7,629 7,622 - - - - - -
Div Payout % 6.06% 19.03% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,022,327 907,132 723,184 518,120 525,020 672,015 815,073 3.84%
NOSH 254,310 254,098 256,448 259,060 262,510 266,672 270,788 -1.04%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 14.78% 5.86% 5.20% 9.21% 10.13% -18.69% 2.12% -
ROE 12.32% 4.42% 4.67% 8.69% 11.16% -15.88% -4.80% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 338.14 273.19 253.41 188.69 220.33 165.11 229.50 6.66%
EPS 49.51 15.77 13.17 17.37 22.31 -40.02 -14.44 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.57 2.82 2.00 2.00 2.52 3.01 4.93%
Adjusted Per Share Value based on latest NOSH - 259,060
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 88.31 71.29 66.74 50.20 59.40 45.22 63.82 5.55%
EPS 12.93 4.11 3.47 4.62 6.02 -10.96 -4.02 -
DPS 0.78 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0499 0.9316 0.7427 0.5321 0.5392 0.6902 0.8371 3.84%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.87 0.82 0.92 1.53 0.86 0.77 0.89 -
P/RPS 0.55 0.30 0.36 0.81 0.39 0.47 0.39 5.89%
P/EPS 3.78 5.20 6.99 8.81 3.85 -1.92 -6.16 -
EY 26.48 19.23 14.31 11.36 25.94 -51.97 -16.22 -
DY 1.60 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.23 0.33 0.77 0.43 0.31 0.30 7.76%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 20/06/07 28/06/06 28/06/05 29/06/04 26/06/03 27/06/02 27/06/01 -
Price 1.67 0.76 0.80 1.33 0.95 0.84 0.82 -
P/RPS 0.49 0.28 0.32 0.70 0.43 0.51 0.36 5.27%
P/EPS 3.37 4.82 6.08 7.66 4.26 -2.10 -5.68 -
EY 29.65 20.75 16.46 13.06 23.49 -47.64 -17.61 -
DY 1.80 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.21 0.28 0.67 0.48 0.33 0.27 7.63%

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