[JTIASA] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 337.13%
YoY- -27.99%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,020,046 1,082,120 989,950 743,126 840,667 804,970 834,637 2.83%
PBT 79,226 62,192 196,607 25,515 27,691 105,943 147,606 -8.31%
Tax -24,261 -15,266 -35,396 -7,346 -2,817 -25,692 -42,608 -7.55%
NP 54,965 46,926 161,211 18,169 24,874 80,251 104,998 -8.63%
-
NP to SH 52,883 46,221 159,593 17,529 24,344 79,221 103,680 -8.96%
-
Tax Rate 30.62% 24.55% 18.00% 28.79% 10.17% 24.25% 28.87% -
Total Cost 965,081 1,035,194 828,739 724,957 815,793 724,719 729,639 3.97%
-
Net Worth 1,750,285 1,091,200 0 1,089,407 1,018,400 799,826 762,772 12.28%
Dividend
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 95 140 - - 8,009 7,629 7,622 -45.76%
Div Payout % 0.18% 0.30% - - 32.90% 9.63% 7.35% -
Equity
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,750,285 1,091,200 0 1,089,407 1,018,400 799,826 762,772 12.28%
NOSH 972,380 620,000 966,886 267,011 253,333 266,608 254,257 20.58%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 5.39% 4.34% 16.28% 2.44% 2.96% 9.97% 12.58% -
ROE 3.02% 4.24% 0.00% 1.61% 2.39% 9.90% 13.59% -
Per Share
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 104.90 174.54 102.39 278.31 331.84 301.93 328.26 -14.71%
EPS 5.44 7.46 16.51 6.56 9.61 29.71 40.78 -24.50%
DPS 0.01 0.02 0.00 0.00 3.16 2.86 3.00 -54.87%
NAPS 1.80 1.76 0.00 4.08 4.02 3.00 3.00 -6.87%
Adjusted Per Share Value based on latest NOSH - 267,011
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 105.37 111.79 102.26 76.77 86.84 83.16 86.22 2.83%
EPS 5.46 4.77 16.49 1.81 2.51 8.18 10.71 -8.97%
DPS 0.01 0.01 0.00 0.00 0.83 0.79 0.79 -45.64%
NAPS 1.8081 1.1272 0.00 1.1254 1.052 0.8262 0.788 12.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/03/14 29/03/13 30/03/12 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.76 1.79 2.66 0.89 0.54 1.11 1.24 -
P/RPS 2.63 1.03 2.60 0.32 0.16 0.37 0.38 30.98%
P/EPS 50.75 24.01 16.12 13.56 5.62 3.74 3.04 48.10%
EY 1.97 4.16 6.21 7.38 17.80 26.77 32.89 -32.48%
DY 0.00 0.01 0.00 0.00 5.86 2.58 2.42 -
P/NAPS 1.53 1.02 0.00 0.22 0.13 0.37 0.41 20.16%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/05/14 22/05/13 - 24/03/10 25/03/09 21/03/08 23/03/07 -
Price 2.69 2.19 0.00 1.04 0.54 1.00 1.47 -
P/RPS 2.56 1.25 0.00 0.37 0.16 0.33 0.45 27.45%
P/EPS 49.46 29.38 0.00 15.84 5.62 3.37 3.60 44.13%
EY 2.02 3.40 0.00 6.31 17.80 29.71 27.74 -30.61%
DY 0.00 0.01 0.00 0.00 5.86 2.86 2.04 -
P/NAPS 1.49 1.24 0.00 0.25 0.13 0.33 0.49 16.78%

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