[JTIASA] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 90.5%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 729,801 1,004,053 948,987 1,030,022 1,067,382 1,010,951 1,120,318 -6.89%
PBT -160,349 60,335 71,733 95,023 59,826 67,312 97,767 -
Tax 30,582 -38,404 -24,532 -24,978 -20,595 -20,930 -20,715 -
NP -129,767 21,931 47,201 70,045 39,231 46,382 77,052 -
-
NP to SH -130,291 19,084 44,956 66,737 36,733 44,777 76,314 -
-
Tax Rate - 63.65% 34.20% 26.29% 34.42% 31.09% 21.19% -
Total Cost 859,568 982,122 901,786 959,977 1,028,151 964,569 1,043,266 -3.17%
-
Net Worth 1,345,507 1,839,182 1,839,184 1,780,497 1,765,992 1,742,048 1,694,293 -3.76%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,839 4,839 12,569 9,706 97 95 140 80.43%
Div Payout % 0.00% 25.36% 27.96% 14.54% 0.26% 0.21% 0.18% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,345,507 1,839,182 1,839,184 1,780,497 1,765,992 1,742,048 1,694,293 -3.76%
NOSH 973,717 973,717 973,718 952,137 975,686 967,804 962,666 0.19%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -17.78% 2.18% 4.97% 6.80% 3.68% 4.59% 6.88% -
ROE -9.68% 1.04% 2.44% 3.75% 2.08% 2.57% 4.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.39 103.73 98.04 108.18 109.40 104.46 116.38 -6.97%
EPS -13.46 1.97 4.64 7.01 3.76 4.63 7.93 -
DPS 0.50 0.50 1.30 1.02 0.01 0.01 0.01 91.88%
NAPS 1.39 1.90 1.90 1.87 1.81 1.80 1.76 -3.85%
Adjusted Per Share Value based on latest NOSH - 952,137
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.39 103.72 98.03 106.40 110.26 104.43 115.73 -6.89%
EPS -13.46 1.97 4.64 6.89 3.79 4.63 7.88 -
DPS 0.50 0.50 1.30 1.00 0.01 0.01 0.01 91.88%
NAPS 1.3899 1.8999 1.8999 1.8393 1.8243 1.7996 1.7502 -3.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.47 1.08 1.34 1.33 2.02 2.04 1.99 -
P/RPS 0.62 1.04 1.37 1.23 1.85 1.95 1.71 -15.55%
P/EPS -3.49 54.78 28.85 18.98 53.65 44.09 25.10 -
EY -28.64 1.83 3.47 5.27 1.86 2.27 3.98 -
DY 1.06 0.46 0.97 0.77 0.00 0.00 0.01 117.46%
P/NAPS 0.34 0.57 0.71 0.71 1.12 1.13 1.13 -18.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 25/02/16 27/02/15 25/02/14 27/02/13 -
Price 0.58 1.08 1.32 1.45 1.96 2.53 1.79 -
P/RPS 0.77 1.04 1.35 1.34 1.79 2.42 1.54 -10.90%
P/EPS -4.31 54.78 28.42 20.69 52.06 54.68 22.58 -
EY -23.21 1.83 3.52 4.83 1.92 1.83 4.43 -
DY 0.86 0.46 0.98 0.70 0.01 0.00 0.01 110.02%
P/NAPS 0.42 0.57 0.69 0.78 1.08 1.41 1.02 -13.74%

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