[JTIASA] QoQ Annualized Quarter Result on 30-Apr-2011

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011
Profit Trend
QoQ- 9.23%
YoY- 521.35%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 984,660 1,039,972 1,039,577 870,912 923,086 755,488 742,116 27.41%
PBT 212,172 301,192 249,831 206,042 194,253 142,462 120,392 62.49%
Tax -60,636 -75,028 -66,609 -53,336 -54,469 -36,708 -29,636 84.66%
NP 151,536 226,164 183,222 152,706 139,783 105,754 90,756 55.15%
-
NP to SH 148,444 223,676 181,411 151,436 138,634 105,068 89,836 53.77%
-
Tax Rate 28.58% 24.91% 26.66% 25.89% 28.04% 25.77% 24.62% -
Total Cost 833,124 813,808 856,355 718,206 783,303 649,734 651,360 23.47%
-
Net Worth 0 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 -
Dividend
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - 160 - - - -
Div Payout % - - - 0.11% - - - -
Equity
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 0 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 -
NOSH 968,955 267,043 268,876 266,968 266,964 266,941 267,051 201.69%
Ratio Analysis
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.39% 21.75% 17.62% 17.53% 15.14% 14.00% 12.23% -
ROE 0.00% 17.27% 14.54% 12.12% 11.67% 9.13% 7.97% -
Per Share
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 101.62 389.44 386.64 326.22 345.77 283.02 277.89 -57.76%
EPS 15.32 83.76 67.47 56.73 51.93 39.36 33.64 -49.02%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.00 4.85 4.64 4.68 4.45 4.31 4.22 -
Adjusted Per Share Value based on latest NOSH - 266,976
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 101.72 107.43 107.39 89.97 95.36 78.04 76.66 27.42%
EPS 15.33 23.11 18.74 15.64 14.32 10.85 9.28 53.73%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.00 1.3379 1.2888 1.2907 1.2272 1.1885 1.1642 -
Price Multiplier on Financial Quarter End Date
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/09/11 29/07/11 30/06/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.67 2.08 2.22 1.99 4.85 1.24 1.13 -
P/RPS 1.64 0.53 0.57 0.61 1.40 0.44 0.41 227.98%
P/EPS 10.90 2.48 3.29 3.51 9.34 3.15 3.36 174.09%
EY 9.17 40.27 30.39 28.50 10.71 31.74 29.77 -63.53%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.48 0.43 1.09 0.29 0.27 -
Price Multiplier on Announcement Date
30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date - 29/09/11 - 23/06/11 28/03/11 20/12/10 28/09/10 -
Price 0.00 1.67 0.00 2.25 1.96 1.37 1.23 -
P/RPS 0.00 0.43 0.00 0.69 0.57 0.48 0.44 -
P/EPS 0.00 1.99 0.00 3.97 3.77 3.48 3.66 -
EY 0.00 50.16 0.00 25.21 26.49 28.73 27.35 -
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.00 0.34 0.00 0.48 0.44 0.32 0.29 -

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