[JTIASA] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -7.51%
YoY- 118.33%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,010,951 1,120,318 997,772 914,348 777,052 702,231 870,344 2.93%
PBT 67,312 97,767 251,125 229,422 106,226 8,791 36,526 12.55%
Tax -20,930 -20,715 -57,659 -62,443 -30,318 -4,055 -3,835 38.85%
NP 46,382 77,052 193,466 166,979 75,908 4,736 32,691 7.00%
-
NP to SH 44,777 76,314 190,960 164,163 75,191 4,010 31,666 6.93%
-
Tax Rate 31.09% 21.19% 22.96% 27.22% 28.54% 46.13% 10.50% -
Total Cost 964,569 1,043,266 804,306 747,369 701,144 697,495 837,653 2.76%
-
Net Worth 1,742,048 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 9.73%
Dividend
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 95 140 - - 53 - 8,009 -57.58%
Div Payout % 0.21% 0.18% - - 0.07% - 25.29% -
Equity
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,742,048 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 9.73%
NOSH 967,804 962,666 968,805 266,913 266,876 267,355 266,800 28.30%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 4.59% 6.88% 19.39% 18.26% 9.77% 0.67% 3.76% -
ROE 2.57% 4.50% 0.00% 12.28% 6.54% 0.37% 2.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 104.46 116.38 102.99 342.56 291.17 262.66 326.22 -19.76%
EPS 4.63 7.93 19.71 61.50 28.17 1.50 11.87 -16.64%
DPS 0.01 0.01 0.00 0.00 0.02 0.00 3.00 -66.82%
NAPS 1.80 1.76 0.00 5.01 4.31 4.03 4.04 -14.47%
Adjusted Per Share Value based on latest NOSH - 266,913
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 103.82 115.06 102.47 93.90 79.80 72.12 89.38 2.93%
EPS 4.60 7.84 19.61 16.86 7.72 0.41 3.25 6.95%
DPS 0.01 0.01 0.00 0.00 0.01 0.00 0.82 -57.36%
NAPS 1.7891 1.74 0.00 1.3733 1.1813 1.1065 1.107 9.73%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.04 1.99 2.18 1.81 1.24 0.78 0.66 -
P/RPS 1.95 1.71 2.12 0.53 0.43 0.30 0.20 55.34%
P/EPS 44.09 25.10 11.06 2.94 4.40 52.00 5.56 49.26%
EY 2.27 3.98 9.04 33.98 22.72 1.92 17.98 -32.98%
DY 0.00 0.01 0.00 0.00 0.02 0.00 4.55 -
P/NAPS 1.13 1.13 0.00 0.36 0.29 0.19 0.16 45.95%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 25/02/14 27/02/13 - - 20/12/10 17/12/09 22/12/08 -
Price 2.53 1.79 0.00 0.00 1.37 0.83 0.61 -
P/RPS 2.42 1.54 0.00 0.00 0.47 0.32 0.19 63.58%
P/EPS 54.68 22.58 0.00 0.00 4.86 55.34 5.14 57.98%
EY 1.83 4.43 0.00 0.00 20.57 1.81 19.46 -36.69%
DY 0.00 0.01 0.00 0.00 0.01 0.00 4.92 -
P/NAPS 1.41 1.02 0.00 0.00 0.32 0.21 0.15 54.25%

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