[JTIASA] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -39.43%
YoY- -71.04%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Revenue 1,016,293 1,065,091 1,020,046 1,082,120 989,950 743,126 840,667 2.68%
PBT 78,876 53,139 79,226 62,192 196,607 25,515 27,691 15.72%
Tax -17,575 -21,078 -24,261 -15,266 -35,396 -7,346 -2,817 29.10%
NP 61,301 32,061 54,965 46,926 161,211 18,169 24,874 13.41%
-
NP to SH 58,369 29,200 52,883 46,221 159,593 17,529 24,344 12.97%
-
Tax Rate 22.28% 39.67% 30.62% 24.55% 18.00% 28.79% 10.17% -
Total Cost 954,992 1,033,030 965,081 1,035,194 828,739 724,957 815,793 2.22%
-
Net Worth 1,807,588 1,641,928 1,750,285 1,091,200 0 1,089,407 1,018,400 8.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Div 9,706 97 95 140 - - 8,009 2.71%
Div Payout % 16.63% 0.33% 0.18% 0.30% - - 32.90% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Net Worth 1,807,588 1,641,928 1,750,285 1,091,200 0 1,089,407 1,018,400 8.33%
NOSH 966,624 907,142 972,380 620,000 966,886 267,011 253,333 20.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
NP Margin 6.03% 3.01% 5.39% 4.34% 16.28% 2.44% 2.96% -
ROE 3.23% 1.78% 3.02% 4.24% 0.00% 1.61% 2.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
RPS 105.14 117.41 104.90 174.54 102.39 278.31 331.84 -14.81%
EPS 6.04 3.22 5.44 7.46 16.51 6.56 9.61 -6.27%
DPS 1.00 0.01 0.01 0.02 0.00 0.00 3.16 -14.83%
NAPS 1.87 1.81 1.80 1.76 0.00 4.08 4.02 -10.12%
Adjusted Per Share Value based on latest NOSH - 620,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
RPS 104.99 110.03 105.37 111.79 102.26 76.77 86.84 2.68%
EPS 6.03 3.02 5.46 4.77 16.49 1.81 2.51 13.00%
DPS 1.00 0.01 0.01 0.01 0.00 0.00 0.83 2.63%
NAPS 1.8673 1.6962 1.8081 1.1272 0.00 1.1254 1.052 8.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 29/01/10 30/01/09 -
Price 1.50 1.66 2.76 1.79 2.66 0.89 0.54 -
P/RPS 1.43 1.41 2.63 1.03 2.60 0.32 0.16 35.74%
P/EPS 24.84 51.57 50.75 24.01 16.12 13.56 5.62 23.04%
EY 4.03 1.94 1.97 4.16 6.21 7.38 17.80 -18.71%
DY 0.67 0.01 0.00 0.01 0.00 0.00 5.86 -26.10%
P/NAPS 0.80 0.92 1.53 1.02 0.00 0.22 0.13 28.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/01/10 31/01/09 CAGR
Date 26/05/16 27/05/15 21/05/14 22/05/13 - 24/03/10 25/03/09 -
Price 1.26 1.52 2.69 2.19 0.00 1.04 0.54 -
P/RPS 1.20 1.29 2.56 1.25 0.00 0.37 0.16 32.46%
P/EPS 20.87 47.22 49.46 29.38 0.00 15.84 5.62 20.08%
EY 4.79 2.12 2.02 3.40 0.00 6.31 17.80 -16.73%
DY 0.79 0.01 0.00 0.01 0.00 0.00 5.86 -24.39%
P/NAPS 0.67 0.84 1.49 1.24 0.00 0.25 0.13 25.70%

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