[JTIASA] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 55.52%
YoY- 1775.09%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 1,120,318 997,772 914,348 777,052 702,231 870,344 833,485 5.88%
PBT 97,767 251,125 229,422 106,226 8,791 36,526 147,853 -7.68%
Tax -20,715 -57,659 -62,443 -30,318 -4,055 -3,835 -36,750 -10.49%
NP 77,052 193,466 166,979 75,908 4,736 32,691 111,103 -6.83%
-
NP to SH 76,314 190,960 164,163 75,191 4,010 31,666 110,445 -6.89%
-
Tax Rate 21.19% 22.96% 27.22% 28.54% 46.13% 10.50% 24.86% -
Total Cost 1,043,266 804,306 747,369 701,144 697,495 837,653 722,382 7.36%
-
Net Worth 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 15.58%
Dividend
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 140 - - 53 - 8,009 7,629 -53.83%
Div Payout % 0.18% - - 0.07% - 25.29% 6.91% -
Equity
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 15.58%
NOSH 962,666 968,805 266,913 266,876 267,355 266,800 267,014 28.13%
Ratio Analysis
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.88% 19.39% 18.26% 9.77% 0.67% 3.76% 13.33% -
ROE 4.50% 0.00% 12.28% 6.54% 0.37% 2.94% 13.79% -
Per Share
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 116.38 102.99 342.56 291.17 262.66 326.22 312.15 -17.36%
EPS 7.93 19.71 61.50 28.17 1.50 11.87 41.36 -27.33%
DPS 0.01 0.00 0.00 0.02 0.00 3.00 2.86 -66.49%
NAPS 1.76 0.00 5.01 4.31 4.03 4.04 3.00 -9.79%
Adjusted Per Share Value based on latest NOSH - 266,876
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 115.06 102.47 93.90 79.80 72.12 89.38 85.60 5.88%
EPS 7.84 19.61 16.86 7.72 0.41 3.25 11.34 -6.88%
DPS 0.01 0.00 0.00 0.01 0.00 0.82 0.78 -56.92%
NAPS 1.74 0.00 1.3733 1.1813 1.1065 1.107 0.8227 15.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.99 2.18 1.81 1.24 0.78 0.66 1.14 -
P/RPS 1.71 2.12 0.53 0.43 0.30 0.20 0.37 34.43%
P/EPS 25.10 11.06 2.94 4.40 52.00 5.56 2.76 53.23%
EY 3.98 9.04 33.98 22.72 1.92 17.98 36.28 -34.76%
DY 0.01 0.00 0.00 0.02 0.00 4.55 2.51 -65.63%
P/NAPS 1.13 0.00 0.36 0.29 0.19 0.16 0.38 23.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/02/13 - - 20/12/10 17/12/09 22/12/08 27/12/07 -
Price 1.79 0.00 0.00 1.37 0.83 0.61 1.14 -
P/RPS 1.54 0.00 0.00 0.47 0.32 0.19 0.37 31.74%
P/EPS 22.58 0.00 0.00 4.86 55.34 5.14 2.76 50.13%
EY 4.43 0.00 0.00 20.57 1.81 19.46 36.28 -33.40%
DY 0.01 0.00 0.00 0.01 0.00 4.92 2.51 -65.63%
P/NAPS 1.02 0.00 0.00 0.32 0.21 0.15 0.38 21.03%

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