[JTIASA] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -23.12%
YoY- -69.27%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,082,120 989,950 743,126 840,667 804,970 834,637 653,472 7.29%
PBT 62,192 196,607 25,515 27,691 105,943 147,606 71,567 -1.93%
Tax -15,266 -35,396 -7,346 -2,817 -25,692 -42,608 -37,145 -11.66%
NP 46,926 161,211 18,169 24,874 80,251 104,998 34,422 4.41%
-
NP to SH 46,221 159,593 17,529 24,344 79,221 103,680 34,069 4.34%
-
Tax Rate 24.55% 18.00% 28.79% 10.17% 24.25% 28.87% 51.90% -
Total Cost 1,035,194 828,739 724,957 815,793 724,719 729,639 619,050 7.43%
-
Net Worth 1,091,200 0 1,089,407 1,018,400 799,826 762,772 897,617 2.76%
Dividend
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 140 - - 8,009 7,629 7,622 - -
Div Payout % 0.30% - - 32.90% 9.63% 7.35% - -
Equity
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,091,200 0 1,089,407 1,018,400 799,826 762,772 897,617 2.76%
NOSH 620,000 966,886 267,011 253,333 266,608 254,257 254,282 13.24%
Ratio Analysis
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 4.34% 16.28% 2.44% 2.96% 9.97% 12.58% 5.27% -
ROE 4.24% 0.00% 1.61% 2.39% 9.90% 13.59% 3.80% -
Per Share
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 174.54 102.39 278.31 331.84 301.93 328.26 256.99 -5.25%
EPS 7.46 16.51 6.56 9.61 29.71 40.78 13.40 -7.84%
DPS 0.02 0.00 0.00 3.16 2.86 3.00 0.00 -
NAPS 1.76 0.00 4.08 4.02 3.00 3.00 3.53 -9.25%
Adjusted Per Share Value based on latest NOSH - 253,333
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 111.13 101.67 76.32 86.34 82.67 85.72 67.11 7.29%
EPS 4.75 16.39 1.80 2.50 8.14 10.65 3.50 4.35%
DPS 0.01 0.00 0.00 0.82 0.78 0.78 0.00 -
NAPS 1.1207 0.00 1.1188 1.0459 0.8214 0.7834 0.9218 2.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/13 30/03/12 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.79 2.66 0.89 0.54 1.11 1.24 0.69 -
P/RPS 1.03 2.60 0.32 0.16 0.37 0.38 0.27 20.53%
P/EPS 24.01 16.12 13.56 5.62 3.74 3.04 5.15 23.96%
EY 4.16 6.21 7.38 17.80 26.77 32.89 19.42 -19.34%
DY 0.01 0.00 0.00 5.86 2.58 2.42 0.00 -
P/NAPS 1.02 0.00 0.22 0.13 0.37 0.41 0.20 25.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/05/13 - 24/03/10 25/03/09 21/03/08 23/03/07 27/03/06 -
Price 2.19 0.00 1.04 0.54 1.00 1.47 0.71 -
P/RPS 1.25 0.00 0.37 0.16 0.33 0.45 0.28 23.21%
P/EPS 29.38 0.00 15.84 5.62 3.37 3.60 5.30 26.99%
EY 3.40 0.00 6.31 17.80 29.71 27.74 18.87 -21.26%
DY 0.01 0.00 0.00 5.86 2.86 2.04 0.00 -
P/NAPS 1.24 0.00 0.25 0.13 0.33 0.49 0.20 28.99%

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