[JTIASA] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 20.24%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 864,659 736,059 656,425 669,242 729,801 1,004,053 948,987 -1.53%
PBT 203,696 132,524 -99,588 -98,748 -160,349 60,335 71,733 18.98%
Tax -60,360 -65,152 56,668 -108,676 30,582 -38,404 -24,532 16.18%
NP 143,336 67,372 -42,920 -207,424 -129,767 21,931 47,201 20.32%
-
NP to SH 143,487 67,566 -42,553 -207,966 -130,291 19,084 44,956 21.32%
-
Tax Rate 29.63% 49.16% - - - 63.65% 34.20% -
Total Cost 721,323 668,687 699,345 876,666 859,568 982,122 901,786 -3.65%
-
Net Worth 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 -5.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 41,623 - - - 4,839 4,839 12,569 22.07%
Div Payout % 29.01% - - - 0.00% 25.36% 27.96% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 -5.30%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,718 -0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 16.58% 9.15% -6.54% -30.99% -17.78% 2.18% 4.97% -
ROE 10.82% 5.58% -3.69% -17.19% -9.68% 1.04% 2.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 89.33 76.04 67.81 69.14 75.39 103.73 98.04 -1.53%
EPS 14.82 6.98 -4.40 -21.48 -13.46 1.97 4.64 21.34%
DPS 4.30 0.00 0.00 0.00 0.50 0.50 1.30 22.05%
NAPS 1.37 1.25 1.19 1.25 1.39 1.90 1.90 -5.30%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 88.80 75.59 67.41 68.73 74.95 103.12 97.46 -1.53%
EPS 14.74 6.94 -4.37 -21.36 -13.38 1.96 4.62 21.32%
DPS 4.27 0.00 0.00 0.00 0.50 0.50 1.29 22.06%
NAPS 1.3619 1.2426 1.183 1.2426 1.3818 1.8888 1.8888 -5.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.64 0.62 0.90 1.04 0.47 1.08 1.34 -
P/RPS 0.72 0.82 1.33 1.50 0.62 1.04 1.37 -10.16%
P/EPS 4.32 8.88 -20.47 -4.84 -3.49 54.78 28.85 -27.11%
EY 23.16 11.26 -4.88 -20.66 -28.64 1.83 3.47 37.19%
DY 6.72 0.00 0.00 0.00 1.06 0.46 0.97 38.04%
P/NAPS 0.47 0.50 0.76 0.83 0.34 0.57 0.71 -6.64%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 21/02/22 26/02/21 26/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.655 0.785 0.78 0.725 0.58 1.08 1.32 -
P/RPS 0.73 1.03 1.15 1.05 0.77 1.04 1.35 -9.73%
P/EPS 4.42 11.25 -17.74 -3.37 -4.31 54.78 28.42 -26.65%
EY 22.63 8.89 -5.64 -29.63 -23.21 1.83 3.52 36.34%
DY 6.56 0.00 0.00 0.00 0.86 0.46 0.98 37.26%
P/NAPS 0.48 0.63 0.66 0.58 0.42 0.57 0.69 -5.86%

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