[JTIASA] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -11.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,065,091 1,020,046 1,082,120 989,950 743,126 840,667 804,970 3.98%
PBT 53,139 79,226 62,192 196,607 25,515 27,691 105,943 -9.17%
Tax -21,078 -24,261 -15,266 -35,396 -7,346 -2,817 -25,692 -2.72%
NP 32,061 54,965 46,926 161,211 18,169 24,874 80,251 -12.01%
-
NP to SH 29,200 52,883 46,221 159,593 17,529 24,344 79,221 -12.99%
-
Tax Rate 39.67% 30.62% 24.55% 18.00% 28.79% 10.17% 24.25% -
Total Cost 1,033,030 965,081 1,035,194 828,739 724,957 815,793 724,719 5.07%
-
Net Worth 1,641,928 1,750,285 1,091,200 0 1,089,407 1,018,400 799,826 10.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
Div 97 95 140 - - 8,009 7,629 -45.61%
Div Payout % 0.33% 0.18% 0.30% - - 32.90% 9.63% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 1,641,928 1,750,285 1,091,200 0 1,089,407 1,018,400 799,826 10.55%
NOSH 907,142 972,380 620,000 966,886 267,011 253,333 266,608 18.63%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 3.01% 5.39% 4.34% 16.28% 2.44% 2.96% 9.97% -
ROE 1.78% 3.02% 4.24% 0.00% 1.61% 2.39% 9.90% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
RPS 117.41 104.90 174.54 102.39 278.31 331.84 301.93 -12.34%
EPS 3.22 5.44 7.46 16.51 6.56 9.61 29.71 -26.65%
DPS 0.01 0.01 0.02 0.00 0.00 3.16 2.86 -54.57%
NAPS 1.81 1.80 1.76 0.00 4.08 4.02 3.00 -6.80%
Adjusted Per Share Value based on latest NOSH - 966,886
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
RPS 110.03 105.37 111.79 102.26 76.77 86.84 83.16 3.98%
EPS 3.02 5.46 4.77 16.49 1.81 2.51 8.18 -12.97%
DPS 0.01 0.01 0.01 0.00 0.00 0.83 0.79 -45.64%
NAPS 1.6962 1.8081 1.1272 0.00 1.1254 1.052 0.8262 10.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 29/01/10 30/01/09 31/01/08 -
Price 1.66 2.76 1.79 2.66 0.89 0.54 1.11 -
P/RPS 1.41 2.63 1.03 2.60 0.32 0.16 0.37 20.52%
P/EPS 51.57 50.75 24.01 16.12 13.56 5.62 3.74 44.20%
EY 1.94 1.97 4.16 6.21 7.38 17.80 26.77 -30.66%
DY 0.01 0.00 0.01 0.00 0.00 5.86 2.58 -53.91%
P/NAPS 0.92 1.53 1.02 0.00 0.22 0.13 0.37 13.55%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 CAGR
Date 27/05/15 21/05/14 22/05/13 - 24/03/10 25/03/09 21/03/08 -
Price 1.52 2.69 2.19 0.00 1.04 0.54 1.00 -
P/RPS 1.29 2.56 1.25 0.00 0.37 0.16 0.33 20.95%
P/EPS 47.22 49.46 29.38 0.00 15.84 5.62 3.37 44.53%
EY 2.12 2.02 3.40 0.00 6.31 17.80 29.71 -30.81%
DY 0.01 0.00 0.01 0.00 0.00 5.86 2.86 -54.57%
P/NAPS 0.84 1.49 1.24 0.00 0.25 0.13 0.33 13.92%

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